{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Quantities","Activity-Material_Codes","Unit Rates","Equipment","1 General","2   Demo","3   Material","4   Earthwork","5   Dozer","6   Water Truck","7   Road Maint","8   Ripper","9  Excavator","10   Trucks","11   Loader Shovel","12 Scrapers","13   M'grader","14   EarthSum","15   Revegetation","16   Other","17   Sum","18a Facility Characteristics","18b Facility Characteristics","  ","19 Truck Optimization","20 Scraper Optimization","1 Full SiteVeg Maint","2 Full Site O&M","Sampling","3 Full Site O&M Summ"," ","Riprap_Gravel_UC","Bench Grading_UC","Channel_UC","Downdrain_UC","Haul Road_UC","6\"-8\" Pipeline_UC","20\"-36\" Pipeline_UC","Revegetation_UC","Berm_UC","     ","EquipmentWatch Adjustments","Annual Use Hours","Abbreviations"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":69,"comments":2,"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":"Quantities","index":0,"n_rows":101,"n_cols":40,"rows_kept":101,"cut":false,"hidden":false,"merged":[[0,14,0,15],[0,16,0,17],[0,18,0,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segment 1",null,"Segment 2",null,"Segment 3"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Item","Facility","Sub Area or Destination for Cover Material","Description","Area (sf)","Volume (cy)","Push Distance (ft)","Coarse Regrading and Fine Grading (%)","One-Way Scraper Haul (ft)","Scraper Grade (%)","Down Drains\n(ft)","Downdrain Dissipater (ea)","Channels\n(ft)","Bench \nGrading\n(ft)","Distance\n(ft)","Average Grade\n(%)","Distance\n(ft) ","Average Grade\n(%) ","Distance\n(ft)  ","Average Grade\n(%)  ","Cover Depth (In)","Swell Factor (%)","Material Factor for Coarse Regrading","Material Factor for Fine Grading Cover","Material Weight for Coarse Regrading (lb/cy)","Material Weight for Fine Grading Cover (lb/cy)","Ripping Length (ft)","Breach Dams (cy)","Start of Reclamation Year","Reclamation Complete","Temporary Fence (ft)","Berm (ft)","Chain Link Fence (ft)","Vehicle Gates","Signs Posted Every 500 ft","Grade Control Wall (cy concrete)","Channel","Replace Infrastructure","Plug and Abandon Well (ft)","Replace Well (ft)"]
[1000,"EMW Waste","EMW-0","Entire Stockpile",{"$f":"SUM(E5:E6)","v":3229843},{"$f":"SUM(F5:F6)","v":5369700},null,"-",null,null,null,null,null,null,{"$f":"O36","v":2100},{"$f":"P36","v":-3.8095238095238099E-2},3800,7.6315789473684212E-2,0,0,12,0,1,1.2,3600,3600,1000,"-","2028-01-01","2030-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1001,"EMW Waste","EMW-1","Outslopes-West Pullback",1479242,3800000,null,{"$f":"H6","v":-0.2857142857142857},null,null,null,null,null,null,null,null,null,null,null,null,12,0,1,1.2,3600,3600,1000,"-",{"$f":"AC4","v":"2028-01-01"},{"$f":"AD4","v":"2030-12-31"},null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1002,"EMW Waste","EMW-2","Outslopes",1750601,1569700,200,{"$f":"-1/3.5","v":-0.2857142857142857},null,null,1325,2,13438,{"$f":"Quantities[[#This Row],[Channels\n(ft)]]","v":13438},null,null,null,null,null,null,12,0,1,1.2,3600,3600,1000,"-",{"$f":"AC5","v":"2028-01-01"},{"$f":"AD5","v":"2030-12-31"},null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1100,"6HW Waste","6HW-0","Entire Stockpile",{"$f":"SUM(E8:E8)","v":3102014},{"$f":"SUM(F8:F8)","v":2200000},null,"-",null,null,null,null,null,null,{"$f":"O39","v":500},{"$f":"P39","v":-8.4000000000000005E-2},700,1.37E-2,3000,0.08,12,0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1101,"6HW Waste","6HW-1","Reclaimed Slope Area",3102014,{"$f":"2200000*Quantities[[#This Row],[Area (sf)]]/E7","v":2200000},200,{"$f":"-1/3.5","v":-0.2857142857142857},1820,-0.157,781,1,{"$f":"Quantities[[#This Row],[Bench \nGrading\n(ft)]]","v":13200},13200,null,null,null,null,null,null,12,0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1102,"6HW Waste","6HW-2","Slope Area Within Pit Waiver Area",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,1,1.2,3600,3600,1000,"-","2028-01-01","2029-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1200,"Haul Roads","HR-0","Haul Roads",{"$f":"SUM(E12:E14)","v":1701733.63},{"$f":"F11","v":28732.6},200,0.02,null,null,null,null,null,null,{"$f":"O40","v":2660},{"$f":"P40","v":-7.1178195488721813E-2},1500,6.6575555555555554E-2,1000,0.08,0,0,1,1.2,3600,3600,1000,"-","2028-01-01","2030-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1201,"Haul Roads","HR-1","Oak Grove Wash Fill Removal",0,28732.6,200,0.02,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1.2,3600,3600,1000,null,"2028-01-01","2030-12-31",null,{"$f":"2087+357+7927+7546","v":"1949-01-19"},0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1202,"Haul Roads","HR-2","Northern Emma Haul Road",1071806.6299999999,0,200,0.02,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1.2,3600,3600,1000,"-",{"$f":"$AC$10","v":"2028-01-01"},{"$f":"$AD$10","v":"2030-12-31"},null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1203,"Haul Roads","HR-3","Southern Emma Haul Road",418727,0,200,0.02,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1.2,3600,3600,1000,null,{"$f":"$AC$10","v":"2028-01-01"},{"$f":"$AD$10","v":"2030-12-31"},null,null,0,null,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1204,"Haul Roads","HR-4","In-Pit Haul Road",211200,0,200,0.02,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1,1.2,3600,3600,1000,"-","2028-01-01","2030-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1300,"Emma Backfill Areas","OP-0","Open Pit",{"$f":"SUM(E18,E19,E21)","v":1685980.53},{"$f":"F16","v":76780.08},200,null,null,null,0,0,0,0,{"$f":"O41","v":5380},{"$f":"P41","v":-8.2900000000000001E-2},0,0,0,0,12,0,1,1.2,3600,3600,1000,"-","2028-01-01","2030-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1301,"Emma Backfill Areas","OP-1","Collection Sump",134081.4,76780.08,200,{"$f":"1/2","v":0.5},null,null,null,null,null,null,{"$f":"O37","v":3780},{"$f":"P37","v":-7.9200000000000007E-2},2750,3.9800000000000002E-2,4850,-9.4799999999999995E-2,null,0,1,1.2,3600,3600,1000,"-",{"$f":"$AC$15","v":"2028-01-01"},{"$f":"$AD$15","v":"2030-12-31"},null,null,120,1,0]
[1302,"Emma Backfill Areas","OP-2","Collection Sump- Operational Surface Area",{"$f":"AVERAGE(26900,36829)","v":31864.5},0,200,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3600,3600,1000,null,{"$f":"$AC$15","v":"2028-01-01"},{"$f":"$AD$15","v":"2030-12-31"},null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1303,"Emma Backfill Areas","OP-3","Upper North",265180.46999999997,0,200,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3600,3600,1000,"-",{"$f":"$AC$15","v":"2028-01-01"},{"$f":"$AD$15","v":"2030-12-31"},null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1304,"Emma Backfill Areas","OP-4","Upper South",844753.56,0,200,0.33333333333333331,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3600,3600,1000,"-",{"$f":"$AC$15","v":"2028-01-01"},{"$f":"$AD$15","v":"2030-12-31"},null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1305,"Emma Backfill Areas","OP-5","Upper East",205884.42,0,200,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3600,3600,1000,"-","2026-01-01","2026-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1306,"Emma Backfill Areas","OP-6","South Main",576046.5,0,200,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1.2,3600,3600,1000,"-",{"$f":"$AC$15","v":"2028-01-01"},{"$f":"$AD$15","v":"2030-12-31"},null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1400,"Soil Stockpile","SS-0","Entire Footprint",361548.00000000006,null,200,0.01,null,null,"-","-","-","-",null,null,null,null,null,null,null,0,1,1.2,3600,3600,1000,"-","2031-01-01","2031-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[1500,"Allowance for Other Disturbed Areas","Unplanned Disturbance Area","Unplanned Disturbance Area",{"$f":"10*43560","v":435600},null,200,0.01,null,null,"-","-","-","-",{"$f":"O42","v":2660},{"$f":"P42","v":-7.1178195488721813E-2},1500,6.6575555555555554E-2,1000,0.08,12,0,1,1.2,3600,3600,1000,"-","2028-01-01","2030-12-31",null,null,0,0,{"$f":"Quantities[[#This Row],[Chain Link Fence (ft)]]/500","v":0}]
[5000,"Soil Stockpile",{"$f":"A4","v":1000},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$23,$E$2)","v":3229843},null,null,null,null,null,null,null,null,null,{"$f":"O4","v":2100},-3.8095238095238099E-2,3800,7.6315789473684212E-2,0,0,12,0.08,1,1.2,3600,3600,1000]
[5001,"Soil Stockpile",{"$f":"A7","v":1100},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$23,$E$2)","v":3102014},null,null,null,null,null,null,null,null,null,{"$f":"O7","v":500},-8.4000000000000005E-2,700,1.37E-2,3000,0.08,12,0.08,1,1.2,3600,3600,1000]
[5002,"Soil Stockpile",{"$f":"A15","v":1300},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$23,$E$2)","v":1685980.53},null,null,null,null,null,null,null,null,null,{"$f":"O15","v":5380},-8.2900000000000001E-2,0,0,0,0,12,0.08,1,1.2,3600,3600,1000]
[5003,"EMW",{"$f":"A16","v":1301},"Fill Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$23,$E$2)","v":134081.4},null,null,null,null,null,null,null,null,null,{"$f":"O16","v":3780},-7.9200000000000007E-2,2750,3.9800000000000002E-2,4850,-9.4799999999999995E-2,null,0.08,1,1.2,3600,3600,1000]
[5004,"Soil Stockpile",{"$f":"A23","v":1500},"Cover Material",{"$f":"VLOOKUP(Quantities[[#This Row],[Sub Area or Destination for Cover Material]],$A$4:$E$23,$E$2)","v":435600},null,null,null,null,null,null,null,null,null,{"$f":"O23","v":2660},{"$f":"P23","v":-7.1178195488721813E-2},1500,6.6575555555555554E-2,1000,0.08,12,0.08,1,1.2,3600,3600,1000]
[]
[]
[]
[]
[]
["Data from 2021 Emma Mine CCP"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7500-5400","v":2100},{"$f":"(6060-6140)/O36","v":-3.8095238095238099E-2},{"$f":"11300-7500","v":3800},{"$f":"(6350-6060)/Quantities[[#This Row],[Distance\n(ft) ]]","v":7.6315789473684212E-2},0,0,"Topsoil to EMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3780,-7.9200000000000007E-2,2750,3.9800000000000002E-2,4850,-9.4799999999999995E-2,"EMW to Pit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3030,-6.6000000000000003E-2,12894,7.7999999999999996E-3,{"$f":"Q36","v":3800},{"$f":"R36","v":7.6315789473684212E-2},"5A to EMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,-8.4000000000000005E-2,700,{"$f":"AVERAGE(0.0257,0.0017)","v":1.37E-2},{"$f":"(4200-1200)","v":3000},{"$f":"(6330-6090)/S39","v":0.08},"Topsoil to 6HW (Along Nothern Emma Haul Road)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O36,O39,O41)","v":2660},{"$f":"((P36*O36+P39*O39+O41*P41)/SUM(O36,O39,O41))","v":-7.1178195488721813E-2},{"$f":"AVERAGE(Q36,Q39,Q41)","v":1500},{"$f":"((R36*Q36+R39*Q39+Q41*R41)/SUM(Q36,Q39,Q41))","v":6.6575555555555554E-2},1000,{"$f":"((T36*S36+T39*S39+S41*T41)/SUM(S36,S39,S41))","v":0.08},"Topsoil to Haul Roads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5380","v":5380},-8.2900000000000001E-2,0,0,0,0,"Topsoil to Pit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O40","v":2660},{"$f":"P40","v":-7.1178195488721813E-2},1500,6.6575555555555554E-2,1000,0.08,"Avg Topsoil Haul"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O64:O82,$F$64:$F$82)/SUM($F$64:$F$82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Activity-Material_Codes","index":1,"n_rows":43,"n_cols":3,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Item","Activity","Description"]
["-","-","Place holder for item"]
["A","Grade","Rough grading original material or fine grading cover material"]
["B","Dozer Assist","Dozer is used to assist loader or shovel at cover stockpile or assist scrapers during rough grading"]
["C","Load","Cover material is loaded at borrow areas onto haul trucks"]
["D","Haul","Haul trucks transport cover material from borrow areas to destination stockpiles"]
["E","Rip","Tops of stockpiles are ripped before placing cover to compensate for compaction of soil during rough grading. Stockpiles are also ripped before rough grading with a scraper. Borrow stockpile ripped before revegetation. "]
["F","Grade Benches","Benches are graded at stockpiles and tailings after fine grading"]
["G","Construct Downdrains","Downdrains are constructed after fine grading and consist of articulated concrete blocks (ACB's)"]
["Gb","Construct Downdrain Dissipators","Energy dissipators are specified as part of the downdrains"]
["H","Construct Channels w/ Riprap","Channels are constructed after final grading. Construction includes excavation and wasting, riprap production, riprap and filter placement, and final grading. "]
["Hb","Construct Channels w/o Riprap","Channels are constructed after final grading. Construction includes excavation and wasting and final grading. "]
["I","Construct Top/Outslope Channels","Top and outslope channels are included with H and Hb for this RCE"]
["J","Revegetate","Occurs after final grading and channel construction and includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch"]
["Jb","Manual Seeding","Seeding for areas inaccesible by heavy equipment"]
["K","Perforate Liner","Reservoir liners are perforated prior to reclamation"]
["L","Replace Infrastructure","Replacing infrastructure is not part of this RCE"]
["M","Post-Closure O&M","Includes vegetation maintenance for 12 years after reclamation and erosion control, road maintenance, and groundwater monitoring for 100 years after reclamation"]
["N","Plug and Abandon Well","Well borehole is backfilled with cement grout"]
["O","Replace Well","Includes borehole drilling, casing, and cementing"]
["P","Road Maintenance","Dust suppression and road maintenance with water truck and motor grader"]
["Q","Construct Haul Road","For shorter hauls etc."]
["R","Construct Berms","Berming for stormwater runoff control"]
["Sa","Chain Link Fence","Fencing for pit area"]
["Sb","Livestock Fence","Temporary fencing for revegetated areas"]
["T","Build Grade Control Walls","Grade Control Walls not included with this RCE"]
["U","Vehicle Gates","Limited access around open pits"]
["V","Signs Every 500 ft","Warning signs posted every 500 feet around open pits"]
["W","Deadman Diversion Channel","Used to construct Deadman Diversion"]
["X","Shade Balls","Floating plastic balls for bird determent"]
[]
[]
["Item","Material","Description"]
["-","-","Placeholder"]
["a","Existing Ground","Existing ground before rough grading"]
["b","Cover","Cover material from cover stockpiles, before being placed at destination location"]
["c","Rough Graded Material","Exisiting ground after rough grading"]
["d","Placed Cover","Cover material after being placed at destination location"]
["e","Final Grade","Facility material and cover material after rough grading and fine grading"]
["f","Fill/Stockpile Material","Material used to construct Deadman Diversion. May also include material used backfill pit/ponds or stockpile material used in pullback."]
[]
[]
["Not all activites are used in this RCE.  Other activities are kept for alternatives and testing purposes and to maintain spreadsheet integrity"]

{"sheet":"Unit Rates","index":2,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,null,"Unit Rates Worksheet"]
[null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44512}]
[null,"Unit Rates"]
[]
[]
[]
[]
[]
["Code","Activity","Base Per Unit Cost","Fuel Per Unit Cost","Units","Source","Reference"]
["U1","Fuel",2.71,0,"gal","-","Diesel fuel cost is estimated by correlating historical local quotes with public data, as agreed upon in November 2018 discussions with the agencies. Fuel cost includes direct and indirect costs at $2.71/gal, calculated 9/02/2021."]
["U2a","Revegetation",{"$f":"Revegetation_UC!C76-UnitRates[[#This Row],[Fuel Per Unit Cost]]","v":852.45120624999993},{"$f":"Revegetation_UC!C23","v":4.4565950000000001},"ac","Revegetation Unit Cost Sheet","See unit rates calculations - Cost is based on a calculated unit rate that includes tractor rental and maintenance, fuel, scarifying, discing, drill seeding, mulching, crimping, seed, and mulch. "]
["U2b","Seed",{"$f":"(210)*(1+0.02)^(2021-2018)","v":222.85368},0,"ac","Quote","Rocky Mountain Reclamation, 4/2018, est. cost for seed at 8.9 PLS/ac, $210/ac. Escalated 2% 2018-2021= $222.85/ac"]
["U2c","Mulch",{"$f":"(245)*(1+0.02)^(2021-2018)","v":259.99595999999997},0,"ton","Quote","Rocky Mountain Reclamation, 4/2018, est. cost for hay mulch (nox. weed free, native), $245/ton). Escalated 2% 2018-2021= $260.00/ton"]
["U2d","Manual Seeding",{"$f":"672*0.37","v":248.64},0,"day","Means Line Item 329343.10 0560","Planting, trees, shurbs, and ground cover, medium soil, bare root seedlings, 3\" to 5\", inlcudes planting only"]
["U3","Bench Grading Stockpile",{"$f":"'Bench Grading_UC'!Z11","v":1.5965996546416994},{"$f":"'Bench Grading_UC'!AA11","v":0.42150735654867189},"ft","Bench Grading Unit Cost Sheet","See unit rates calculations"]
["U4","Bench Grading Tailings Pond",{"$f":"'Bench Grading_UC'!Z21","v":1.5965996546416994},{"$f":"'Bench Grading_UC'!AA21","v":0.42150735654867189},"ft","Bench Grading Unit Cost Sheet","See unit rates calculations"]
["U6","Downdrain Construction",{"$f":"Downdrain_UC!F18","v":392.04262419383394},0,"ft","Downdrain Unit Cost Sheet","See unit rates calculations"]
["U7","Downdrain Dissipater",{"$f":"Downdrain_UC!F35","v":15106.890759999998},0,"ea","Downdrain Unit Cost Sheet","See unit rates calculations"]
["U8a","Channel Construction w/ Riprap",{"$f":"Channel_UC!W13","v":7.0163623987188997},{"$f":"Channel_UC!X13","v":1.2395171956074527},"ft","Channel Unit Cost Sheet","See unit rates calculations"]
["U8b","Channel Construction w/o Riprap",{"$f":"Channel_UC!W8","v":0.47857871403220198},{"$f":"Channel_UC!X8","v":0.13122081168935884},"ft","Channel Unit Cost Sheet","See unit rates calculations"]
["U9","Erosion Control",{"$f":"'2 Full Site O&M'!E134","v":2919.119090909091},{"$f":"'2 Full Site O&M'!F134","v":344.71199999999999},"day","Modified Crew B-13A","Erosion control for O&M - includes 1 foreman, 2 laborers, 1 equipment operator, 2 truck drivers, 1 loader (4 cy), 2 dump trucks (8 cy) "]
["U10","Structure Demolition",0.23,0,"cf","Means Line Item 024116.13 0100","Building demolition, large urban projects, mixture of types, excludes foundation demolition, dump fees"]
["U11","Concrete Slab Demolition",0.62,0,"sf","Means Line Item 024116.17 0400","Building footings and foundations demolition, floors, concrete slab on grade, plain concrete, 6\" thick, excludes disposal costs and dump fees"]
["U12","Storage Tank Demolition",1059.54,0,"ea","Means Line Item 130505.75 0530","Selective Demolition - Storage Tanks, steel tank, single wall, above ground, not including foundations, pumps or piping, 5,000 thru 10,000 gallon"]
["U13","Storage Tank Demolition",2098.0500000000002,0,"ea","Means Line Item 130505.75 0540","Steel tank, single wall, above ground, 15,000 thru 30,000 gallon, selective demolition, excluding foundation, pumps or piping"]
["U14a","Power Line Demolition",0.63,0,"ft","Means Line Item 260505.10 0370","Electrical Demolition - Nonmetallic sheathed cable 3 wire; assume similar enough in cost to overhead powerlines."]
["U14b","Power Line Demolition",{"$f":"(710.4+444+410.4+216.2+407.6+509.6+1152+491.6)*D62","v":3699.2136},0,"day","Crew B-12N\nCrew B-17\nCrew B-68C","Bare Costs: 2-laborers (B17: $44.40/hr, $710.40/day), 1-equipment operator (light)  (B17: $55.50/hr, $444/day), 1-truck driver (heavy) (B17: $51.30/hr, $410.4/day), 1-48 HP backhoe loader (B17: $216.20/day), 1-8 cy 220 HP dump truck (B17: $407.60/day), 1-electrician (B68C: $63.70/hr, $509.60/day), 1-25-ton hydraulic crane (B12N: $1152/day), 1-crane operator (B12N: $61.45/hr, $491.60/day); Multiplied by Location Adjustment"]
["U15","Power Pole Demolition",220.56,0,"ea","Means Line Item 024113.80 0200","Selective Demolition - wood utility poles 35-45 ft high"]
["U16","Demo Pipeline (small HDPE pipe)",{"$f":"'6\"-8\" Pipeline_UC'!D20","v":1.4998988626146808},0,"ft","Pipeline Demo Sheet","Selective demolition water, process water HDPE piping; (6 to 8-inch diameter); excludes excavation "]
["U17","Demo Pipeline (large HDPE pipe)",{"$f":"'20\"-36\" Pipeline_UC'!D20","v":3.7047671247102198},0,"ft","Pipeline Demo Sheet","Selective demolition water, process water HDPE piping (20 to 36-inch diameter); excludes excavation "]
["U18","Well Plug & Abandon",{"$f":"18.17*(1+0.02)^(2021-2019)","v":18.904068000000002},0,"ft","Quote","Unit cost of $18.17/ft is based on a July 2019 direct quote from Layne, A Granite Company (formerly Layne Christensen Company) for a total of 172,631 ft of well and exploration borehole abandonment over 300 days (575 ft/day); the unit cost includes 1 mobilization ($15,000) and 1 demobilization ($15,000) spread over 300 days at 575 ft/day. Escalated 2% 2019-2021 = $18.90"]
["U19","Well Replacement",{"$f":"(173500/3000)*(1+0.02)^(2021-2011)","v":70.498510623030128},0,"ft","Quote","Wilcox Professional Services, 8/2011, est. cost for 5 ½ in bore, $173,500 for 3000 ft total ($57.83/ft). Escalated 2% 2011-2021= $70.50/ft"]
["U20","Seepage Collection Replacement",133355.94034598835,0,"ea",null,"Est. cost from 2019 Tyrone RCE"]
["U21","Reinforced Concrete Wall Demolition",{"$f":"1789.5/8*D62","v":190.58175},0,"hr","Means Crew B-12C","Standard Union Crew: 1 equipment operator (crane), 1 laborer, 1 hydraulic excavator, 2 cy, approximately 40 hrs to demo 200 ft reinforced concrete dam.  "]
["U22","Disc harrow attachment, for tractor",670.65,0,"month","Means Line Item 015433.20 1500","Equipment rental costs"]
["U23","Cast-In-Place Concrete",262.58,0,"cy","Means Line Item 033053.40 6200","Structural concrete, in place, gravity retaining wall (3000 psi), includes forms and reinforcement"]
["U24","Cleanup & Disposal of Wastes Requiring Special Handling",334.41,0,"ton","Means Line Item 028120.10 1120/1130","Solid pickup; average of minimum and maximum"]
["U25","Tranportation of Wastes Requiring Special Handling",4.78,0,"mile","Means Line Item 028120.10 1260/1270","Transporation to disposal site (Truckload = 80 drums or 25 cy or 18 tons); average of minimum and maximum"]
["U26","Road Maintenance",{"$f":"'2 Full Site O&M'!K132","v":875.40363636363645},{"$f":"'2 Full Site O&M'!L132","v":222.32},"month",null,"Road maintenance for O&M - includes one 14M motor grader and one 6,000-gal water truck"]
["U27","Berming",{"$f":"Berm_UC!Y10","v":0.36442013296532116},0,"ft","See Berm Unit Cost Sheet","See unit rates calculations"]
["U28","Livestock Fencing",{"$f":"154.97/1000","v":0.15497},0,"ft","Means Line Item 323126.20 0020","Wire fencing & gates, wire fencing general, barbed wire, galvanized, domestic steel, standard, 12-3/4 ga."]
["U29","Chain Link Fencing",24.65,0,"ft","Means Line Item 323113.20 0800","Fence, chain link industrial, galvanized steel, 6 ga. wire, 2\" posts @ 10' OC, 6' high, includes excavation, & concrete, excludes barbed wire"]
["U30","Vehicle Gates, Pit Perimeters",957.01,0,"ea","Means Line Item 323113.20 5070","Fence, chain link industrial, double swing gates, 6' high, 20' opening, includes excavation, posts & hardware in concrete"]
["U31","Signs every 500 ft., pit perimeters",73.63,0,"ea","Means Line Item 101453.20 0600","Signs, guide and directional signs, reflectorized, 12\" x 18\", excludes posts"]
["U32","Fire Hydrant Demolition",398.83,0,"ea","Means Line Item 024113.23 0900","Utility removal, hydrants, fire, remove only, excludes hauling"]
["U33","Culvert Removal",12.46,0,"ft","Means Line Item 024113.40 0190","Selective demolition, metal drainage piping, CMP, steel, 48\"-60\", diameter, excludes excavation"]
["U34","Grade Control Wall",170.79,0,"cy","Means Line Item 033053.40 3945","Structural concrete, in place, continuous strip footing (3000 psi), 36\" wide x 12\" deep, unreinforced, includes forms(4 uses), concrete (Portland cement Type I), placing and finishing, excludes reinforcing"]
["U35","Sludge Removal",305.54000000000002,0,"ea","Means Line Item 026510.30 0320","Removal of underground storage tanks, petroleum storage tanks, non-leaking, remove sludge, water and remaining product from tank bottom of tank with vacuum truck, 9,000 - 12,000 gallon tank"]
["U36","Earth Fill Removal (dozer excavate, haul, spread)",5.2,0,"cy","Means Line Item 312316.46 6070","Excavating, bulk, dozer, open site, bank measure, common earth, 700 HP dozer, 300' haul"]
["U43","Electric Rate",5.8700000000000002E-2,0,"kWh","-","Industrial rate data 9/27/2021  (http://www.electricitylocal.com/states/new-mexico/silver-city/) "]
["U44","Pipeline (small HDPE pipe)",3.11,0,"ft","-","Piping HDPE Corrugated Type S with watertight gaskets, 4\" diameter, excludes excavation or backfill"]
["U45","Pipeline (medium HDPE pipe)",10.57,0,"ft","-","Piping HDPE Corrugated Type S with watertight gaskets, 12\" diameter, excludes excavation or backfill"]
["U46","Pipeline (large HDPE pipe)",57.17,0,"ft","-","Piping HDPE Corrugated Type S with watertight gaskets, 36\" diameter, excludes excavation or backfill"]
["U47","HDPE liner",{"$f":"1.59","v":1.59},0,"sf","-","Pond and reservoir liners, membrane lining systems HDPE 100,000 SF or more, 60 mil thick"]
["U48","Clay",13.51,0,"bcy","-","Clay, 5 CY bucket, loading and/or spreading, front end loader, track mounted"]
["U49","Pump out of Pit ",{"$f":"#REF!","v":{"$error":"#REF!"}},0,"ea","-","40 gpm with 160 feet of dynamic head; 4-inch diameter, DR-11 HDPE Pipe"]
["U50","Shade Covers",{"$f":"359375/43560","v":8.2501147842056941},0,"sf","-","Unit rate from published project (https://www.nationalgeographic.com/science/article/150812-shade-balls-los-angeles-California-drought-water-environment)"]
[null,"Placeholder"]
[]
[]
[null,null,"RS Means Location Adjustment: New Mexico Las Cruces",0.85199999999999998]
[null,"Not all unit rates are used in this RCE.  Other unit rates are kept for alternatives and testing purposes and to maintain spreadsheet integrity"]
[null,"[1] Applied to RSM derived costs only.  EquipmentWatch items and items based on local quotes adjusted at base rate"]
[null,"RS Means Online, 2021, New Mexico Las Cruces"]

{"sheet":"Equipment","index":3,"n_rows":86,"n_cols":71,"rows_kept":86,"cut":false,"hidden":false,"merged":[[3,66,3,68],[2,12,2,13],[3,12,3,13],[3,14,3,18],[3,19,3,23],[3,46,3,50],[3,24,3,28],[3,29,3,33],[2,14,2,33]]}
[null,"EARTHWORK AND O&M EQUIPMENT"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Production (lcy/hr)1",null,"Haul Travel Time (min/m) = A(Eff. Grade %)4 + B(Eff. Grade %)3 + C(Eff. Grade %)2 + D(Eff. Grade %) + E"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Production = C(Avg. dozing distance in ft)b",null,"Loaded Uphill",null,null,null,null,"Empty Uphill",null,null,null,null,"Loaded Downhill",null,null,null,null,"Empty Downhill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripper Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Push Cycle Time D9T"]
["Code","Equipment Description","Equipment Type","Fuel Consumption (gal/hr)","Fuel Cost ($/hr)","Lube Cost ($/hr)","Field Parts & Ground Engaging Component Cost ($/hr)","Tire Cost ($/hr)","Monthly Rental Rate ($/month)","Field Labor Time Cost ($/hr)","Rental Cost (w/o fuel, lube, tires, or field parts) ($/hr)5","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","C ","b ","A","B","C","D","E","A  ","B  ","C  ","D  ","E  ","A   ","B   ","C   ","D   ","E   ","A    ","B     ","C    ","D    ","E    ","Loaded Speed (mph)4","Empty Speed (mph)","Pass Overlap (ft)","Operator Factor: Coarse Regrading","Operator Factor: Fine Grading, Cover, Other Surfaces, and Channels","Visibility Factor","Elevation Factor","Direct Drive Trans.","Production Method/ Blade Factor: Coarse and Fine Grading","Production Method/ Blade Factor: Channels, Downdrains, Benches","Work Hour (min/hr)","Effective Blade Width (ft)","Penetration (in)","Pocket Spacing (in)","Number of Pockets","Turn Time (min/pass)","Dist. b/n Passes (in)","Net Bucket Capacity (cy)","Loader Cycle Time1 (min)","Bucket Fill Factor","Struck Capacity (cy)","Heaped Capacity (cy)","Sheepsfoot Roller Width (ft)","Max Reach at GL (in)","Swing Time (Loaded) (min)","Swing Time (Empty) (min)","Rolling Resistance (%)","Truck Exchange Time (min)","Dump/ Maneuver Time (min)","Rated Load (lb)","Load Time (min)","Maneuver & Spread Time (min)","Boost Time (min)","Return Time and Load Time (min)","Maneuver Time (min)","NMDOL Operator Group","NMDOL Total 2021 Rate ($/hr)"]
["-","-","placeholder",0,0,0,0,0,0,0,0,0,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BR36,\" & \", BR21)","v":"Truck Driver V & Equipment Operator VIII"},{"$f":"BS36+BS21","v":55.58}]
["Comb1","Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal.","Combo 1",{"$f":"D36+D22","v":19.54},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":52.953399999999995},{"$f":"F22+F36","v":12.76},{"$f":"G36+G21","v":4.7300000000000004},13.68,{"$f":"I36+I21","v":21570.720000000001},9.5399999999999991,{"$f":"K36+K21","v":122.56090909090909},{"$f":"L36+L21","v":163.2709090909091},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"CONCATENATE(BR36,\" & \", BR22)","v":"Truck Driver V & Equipment Operator VI"},{"$f":"BS22+BS36","v":53.599999999999994}]
["Dz1","Cat D11T, U Blade","Dozer",26.54,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":71.923400000000001},27.63,31.45,0,33810.239999999998,6.83,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":192.10363636363635},{"$f":"SUM(K8,J8,H8,F8,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":258.01363636363635},155881.58792600001,-0.88995199999999997,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AI9","v":2.5},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,{"$f":"AM9","v":0.75},1,1,1,1.2,1,50,{"$f":"18+(4/12)","v":18.333333333333332},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",{"$f":"VLOOKUP(BR8,$B$65:$C$74,2)","v":28.650000000000002}]
["Dz2","Cat D11T CD","Dozer6",26.54,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":71.923400000000001},18.559999999999999,16.170000000000002,0,33810.239999999998,6.83,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":192.10363636363635},{"$f":"SUM(K9,J9,H9,F9,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":233.66363636363639},162758.75952600001,-0.86669099999999999,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},"-",1,0.75,1,1,1,1.2,1,50,22,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Dz3","Cat D9T, SU Blade","Dozer",13.03,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":35.311299999999996},13.31,15.01,0,29704.21,6.83,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":168.77392045454545},{"$f":"SUM(K10,J10,H10,F10,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":203.92392045454545},52161.033408000003,-0.84553199999999995,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"14 + (1/12)","v":14.083333333333334},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Dz4","Cat D6T, SU Blade","Dozer",6.55,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":17.750499999999999},5.18,5.0599999999999996,0,8822.1299999999992,3.96,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":50.125738636363629},{"$f":"SUM(K11,J11,H11,F11,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":64.325738636363624},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Dz5","Cat D6T XL, SU Blade","Dozer",6.44,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":17.452400000000001},5.2,5.15,0,12622.58,3.95,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":71.719204545454545},{"$f":"SUM(K12,J12,H12,F12,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":86.019204545454556},13582.453387,-0.74851000000000001,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"AI11","v":1},{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-",1,0.75,1,1,1,1.2,1,50,{"$f":"10 + (8/12)","v":10.666666666666666},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Ex1","Cat 319D L","Excavator",2.4300000000000002,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":6.5853000000000002},2.5,2.0099999999999998,0,6787,4.7,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":38.5625},{"$f":"SUM(K13,J13,H13,F13,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":47.772500000000001},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-",0.875,"-",1,3,380,0.09,7.0000000000000007E-2,"-","-","-","-","-","-","-","-","-","Equipment Operator VI",28.95]
["Ld1","Cat 992K","Loader",19.489999999999998,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":52.817899999999995},21.01,8.77,55.78,25012.53,4.16,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":142.11664772727272},{"$f":"SUM(K14,J14,H14,F14,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":231.83664772727272},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.6,12.8,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":14},0.65,0.875,"-",16,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld2","Cat 988H","Loader",9.1300000000000008,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":24.7423},9.14,3.68,13.79,15921.37,4.16,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":90.462329545454551},{"$f":"SUM(K15,J15,H15,F15,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":121.23232954545456},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":7.2887500000000003},0.57499999999999996,0.875,"-",8.33,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld3","Cat 980H","Loader",5.35,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":14.498499999999998},4.7300000000000004,1.78,8.3699999999999992,11620.94,4.16,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":66.028068181818185},{"$f":"SUM(K16,J16,H16,F16,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":85.068068181818191},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.3,12.9,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":6.5625},0.52500000000000002,0.875,"-",7.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld4","Cat 966H","Loader",3.86,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":10.460599999999999},3.79,1.51,5.18,9039.66,4.16,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":51.361704545454543},{"$f":"SUM(K17,J17,H17,F17,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":66.001704545454544},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.8,13.7,"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":4.8125},0.52500000000000002,0.875,"-",5.5,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Ld5","Cat 993K","Loader",23.11,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":62.628099999999996},25.12,10.52,66.92,25012.53,4.16,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":142.11664772727272},{"$f":"SUM(K18,J18,H18,F18,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":248.83664772727272},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",7.4,12.7,"-","-","-","-","-","-","-","-",50,null,"-","-","-","-","-",{"$f":"Equipment[[#This Row],[Bucket Fill Factor]]*Equipment[[#This Row],[Heaped Capacity (cy)]]","v":17.5},0.65,0.875,"-",20,"-","-","-","-",null,"-","-","-","-",null,"-","-",null,"Equipment Operator VII",28.97]
["Mg1","Cat 16M - Final Grading","Motor Grader",9.5,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":25.745000000000001},6.01,2.4500000000000002,5.49,12233.46,2.08,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":69.508295454545447},{"$f":"SUM(K19,J19,H19,F19,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":85.538295454545448},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,16,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VIII",30.93]
["Mg1b","Cat 16M - Rough Grading","Motor Grader",{"$f":"D19","v":9.5},{"$f":"E19","v":25.745000000000001},6.01,2.4500000000000002,5.49,12233.46,2.08,69.508295454545447,85.538295454545448,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,16,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",28.95]
["Mg2","Cat 14M - Final Grading","Motor Grader",8.2899999999999991,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":22.465899999999998},6.5,3.25,7.26,12233.46,2.08,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":69.508295454545447},{"$f":"SUM(K21,J21,H21,F21,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":88.59829545454545},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VIII",30.93]
["Mg2b","Cat 14M - Rough Grading","Motor Grader",8.2899999999999991,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":22.465899999999998},6.5,3.25,7.26,12233.46,2.08,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":69.508295454545447},{"$f":"SUM(K22,J22,H22,F22,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":88.59829545454545},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",2.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":2.5},2,"-",0.75,1,1,1,1.2,1,50,14,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VI",28.95]
["Mu1","Finn B260","Mulcher",4.13,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":11.192299999999999},1.64,0.15,0.6,2167.9499999999998,1.29,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":12.317897727272726},{"$f":"SUM(K23,J23,H23,F23,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":15.997897727272726},null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.57]
["Rp1","Cat D11T CD Multi-shank (w/ MSR-359H)","Dozer w/ Ripper",{"$f":"D9","v":26.54},{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":71.923400000000001},{"$f":"0.37+F9","v":18.93},{"$f":"1.87+G9","v":18.040000000000003},{"$f":"H9","v":0},{"$f":"2345.15+I9","v":36155.39},{"$f":"1.62+J9","v":8.4499999999999993},{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":205.42835227272727},{"$f":"SUM(K24,J24,H24,F24,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":250.84835227272725},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":1},"-","-","-","-","-","-","-","-",50,"-",18,{"$f":"(4*12)+11","v":59},3,0.25,{"$f":"Equipment[[#This Row],[Pocket Spacing (in)]]","v":59},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator IV",28.650000000000002]
["Rp2","MSR-189H","Ripper Attachment",0,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":0},0.15,0.93,0,898.9,0.59,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":5.1073863636363637},{"$f":"SUM(K25,J25,H25,F25,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":6.7773863636363636},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
["Sc1","Cat 637G","Scraper",39.81,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":107.88510000000001},25.4,8.89,8.35,27596.560000000001,13.24,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":156.79863636363638},{"$f":"SUM(K26,J26,H26,F26,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":212.67863636363637},"-","-",3.2483,-1.9561999999999999,0.43369999999999997,-2.5999999999999999E-3,1E-3,0,-0.32469999999999999,0.16009999999999999,-3.8E-3,1.1000000000000001E-3,0.64639999999999997,-0.61470000000000002,0.1749,-4.0000000000000002E-4,1.1000000000000001E-3,0,0,3.6700000000000003E-2,1.8E-3,8.9999999999999998E-4,33,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":33},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",24,34,"-","-","-","-",2.5000000000000001E-2,"-","-",81600,0.85,0.65,0.1,{"$f":"Equipment[[#This Row],[Load Time (min)]]*1.4","v":1.19},0.15,"Equipment Operator IV",{"$f":"VLOOKUP(BR26,$B$65:$C$74,2)","v":28.650000000000002}]
["Sc2","Cat 657G","Scraper",48.35,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":131.02850000000001},35.22,14.03,13.18,27596.560000000001,13.24,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":156.79863636363638},{"$f":"SUM(K27,J27,H27,F27,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":232.46863636363639},"-","-",0.30359999999999998,-0.45119999999999999,0.21809999999999999,-3.3999999999999998E-3,1.2999999999999999E-3,0,-0.1016,7.7399999999999997E-2,-1.2999999999999999E-3,1.1999999999999999E-3,0,-0.16120000000000001,0.1031,-8.0999999999999996E-3,1.6000000000000001E-3,0,0.1668,-9.4E-2,2.07E-2,4.0000000000000002E-4,33,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":33},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",32,44,"-","-","-","-",2.5000000000000001E-2,"-","-",104000,0.85,0.65,0.1,1.19,0.15,"Equipment Operator IV",28.650000000000002]
["Sh1","Hitachi EX3600-5","Shovel2,7",82.72,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":224.1712},60,40.67,0,69269,14.94,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":393.57386363636363},{"$f":"SUM(K28,J28,H28,F28,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":509.18386363636364},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-",{"$f":"Equipment[[#This Row],[Heaped Capacity (cy)]]*Equipment[[#This Row],[Bucket Fill Factor]]","v":28.084999999999997},0.45,1.0249999999999999,"-",27.4,"-","-","-","-","-","-","-","-","-","-","-","-","-","Equipment Operator VII",28.97]
["Tc1","Deere 7430","Tractor",5.98,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":16.2058},2.83,0.48,0.8,3677.82,2.62,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":20.896704545454547},{"$f":"SUM(K29,J29,H29,F29,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":27.626704545454547},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",3,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":3},"-","-","-","-","-","-","-","-",50,12,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver III",24.57]
["Tk1","Komatsu HD-1500 5","Truck7",26.86,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":72.790599999999998},19.760000000000002,1.33,18.78,25211.93,7.72,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":143.24960227272729},{"$f":"SUM(K30,J30,H30,F30,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":190.83960227272729},"-","-",4.4939999999999998,-2.4571000000000001,0.63190000000000002,-5.1000000000000004E-3,1.1000000000000001E-3,0,-0.25609999999999999,0.1351,-4.0000000000000002E-4,1E-3,0,0,8.5599999999999996E-2,1.35E-2,8.9999999999999998E-4,0,0,0,1.43E-2,5.0000000000000001E-4,35.1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":35.1},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",71,102,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VIII",25.16]
["Tk2","Cat 769D","Truck",8.31,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":22.520099999999999},8.39,1.06,9.8000000000000007,13458.16,4.46,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":76.466818181818184},{"$f":"SUM(K31,J31,H31,F31,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":100.17681818181818},"-","-",0.54290000000000005,-0.48699999999999999,0.18229999999999999,1.5100000000000001E-2,6.9999999999999999E-4,0,2.24E-2,-7.6E-3,1.41E-2,6.9999999999999999E-4,0,0,-8.0799999999999997E-2,0.42599999999999999,-8.0000000000000004E-4,5.6146000000000003,-3.6353,0.7823,-5.3499999999999999E-2,2E-3,47,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":47},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",22.2,31.7,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VII",24.65]
["Tk3","Cat 725","Truck",6.02,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":16.3142},5.59,0.83,8.6,9821.52,3.47,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":55.80409090909091},{"$f":"SUM(K32,J32,H32,F32,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":74.294090909090912},"-","-",0.1363,0.1636,-0.04,3.4200000000000001E-2,8.9999999999999998E-4,0,-2.4E-2,3.09E-2,9.9000000000000008E-3,1E-3,0,2.5261999999999998,-0.75619999999999998,9.5000000000000001E-2,-2E-3,0,0,0,1.03E-2,8.9999999999999998E-4,34,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":34},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",14.3,18.8,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VI",24.65]
["Tk4","Komatsu 730E","Truck3",28.6,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":77.506},19.190000000000001,1.8,21.21,29356.97,12.35,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":166.80096590909091},{"$f":"SUM(K33,J33,H33,F33,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":221.35096590909092},"-","-",7.5598999999999998,-2.7109999999999999,0.4209,5.0000000000000001E-3,1.1000000000000001E-3,0,-6.8900000000000003E-2,5.0099999999999999E-2,5.1999999999999998E-3,1E-3,"-",-1.1878,0.32500000000000001,4.1999999999999997E-3,1E-3,-3.4906999999999999,2.4171,-0.55000000000000004,6.4299999999999996E-2,-1.1000000000000001E-3,35.5,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":35.5},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",101,145,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VIII",25.16]
["Tk5","Cat 777F","Truck",13.94,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":37.7774},18.850000000000001,2.8,24.83,54000,6.6,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":306.81818181818181},{"$f":"SUM(K34,J34,H34,F34,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":359.89818181818185},"-","-",6.4371999999999998,-3.2932999999999999,0.65480000000000005,-5.0000000000000001E-3,8.9999999999999998E-4,0,-1.9699999999999999E-2,2.76E-2,1.0999999999999999E-2,8.0000000000000004E-4,2.1469999999999998,-1.9812000000000001,0.51019999999999999,-1.5800000000000002E-2,8.9999999999999998E-4,0.7651,-0.3831,8.9800000000000005E-2,-1E-4,8.0000000000000004E-4,40.1,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":40.1},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",54.8,78.8,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VIII",25.16]
["Tk6","Cat 740","Truck",8.07,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":21.869700000000002},7.63,0.94,10.64,17608.63,4.4800000000000004,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":100.0490340909091},{"$f":"SUM(K35,J35,H35,F35,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":123.7390340909091},"-","-",0,8.1600000000000006E-2,1.5599999999999999E-2,2.75E-2,1E-3,0.71289999999999998,-0.63680000000000003,0.19139999999999999,-4.4999999999999997E-3,1.1000000000000001E-3,0,2.0470000000000002,-0.79959999999999998,0.122,-3.0999999999999999E-3,0,-0.24049999999999999,0.1502,-1.4999999999999999E-2,1.4E-3,34,{"$f":"Equipment[[#This Row],[Loaded Speed (mph)4]]","v":34},"-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-",23.3,30.2,"-","-","-","-",2.5000000000000001E-2,0.7,1.1000000000000001,"-","-","-","-","-","-","Truck Driver VII",24.65]
["Tw1","Off-Hwy Water Tanker Truck,6,000-gal.","WaterTruck",11.25,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":30.487500000000001},6.26,1.48,6.42,9337.26,7.46,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":53.052613636363638},{"$f":"SUM(K36,J36,H36,F36,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":74.67261363636365},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver V",24.65]
["Tw2","Off-Hwy Water Tanker Truck,10,000-gal.","WaterTruck",15.35,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":41.598500000000001},9.19,2.4300000000000002,10.47,13459.02,10.65,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":76.471704545454543},{"$f":"SUM(K37,J37,H37,F37,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":109.21170454545455},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Truck Driver VIII",25.16]
["X1","2 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.44,1.1499999999999999,0.4,12697.08,4.6100000000000003,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":72.142499999999998},{"$f":"SUM(K38,J38,H38,F38,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":80.742500000000007},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
["X2","3 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.48,1.24,0.39,17872.04,4.7699999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":101.54568181818182},{"$f":"SUM(K39,J39,H39,F39,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":110.42568181818181},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
["X3","1 Deck Screening Plant (5X16, 48X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.42,1.1399999999999999,0.39,11625,4.6100000000000003,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":66.05113636363636},{"$f":"SUM(K40,J40,H40,F40,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":74.611136363636362},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
["X4","3 Deck Screening Plant (5X16, 42X60)","ScreenPlant",4.8499999999999996,{"$f":"Equipment[[#This Row],[Fuel Consumption (gal/hr)]]*$C$57","v":13.1435},2.4300000000000002,1.1599999999999999,0.37,17872.04,4.7699999999999996,{"$f":"Equipment[[#This Row],[Monthly Rental Rate ($/month)]]/176","v":101.54568181818182},{"$f":"SUM(K41,J41,H41,F41,Equipment[[#This Row],[Field Parts & Ground Engaging Component Cost ($/hr)]])","v":110.27568181818182},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",50,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","Laborer I",23.88]
[]
[null,"NOTES"]
[null,"1 Loader Cycle Time = load, dump, and maneuver time"]
[null,"2 Performance information is unavailable for the Hitachi EX3600-5; therefore, performance information for the Caterpillar 5230B FS has been used"]
[null,"3 Performance information is unavailable for the Komatsu 730E; therefore, performance information for the Caterpillar 789D has been used"]
[null,"4 Maximum loaded speed listed for trucks and scrapers"]
[null,"5 Equipment costs use 176 max work hours per month (from Bluebook)"]
[null,"6 Fuel consumption assumed to be the same for the D11T and D11T CD (fuel consumption information unavailble for the D11T CD in EquipmentWatch)"]
[null,"7 Rental rates and component costs for Hitachi EX3600-5 and Komatsu HD-1500 5 from Oct 2021"]
[]
[null,"Not all equipment is used in this RCE.  Extra equiment is kept for alternatives and testing purposes and to maintain spreadsheet integrity"]
[]
[]
[null,"FUEL"]
[null,null,null,"Reference"]
[null,"Earthwork Oil Broker Quote ($/gal)",{"$f":"'Unit Rates'!C11","v":2.71},2]
[]
[]
[]
[null,"EARTHWORK AND O&M LABOR"]
[null,null,"Total 2021"]
[null,"NMDOL Type A","Rate"]
[null,"Operator Group","($/hr)","Reference"]
[null,"Equipment Operator IV",28.650000000000002,3]
[null,"Equipment Operator V",28.77,3]
[null,"Equipment Operator VI",28.95,3]
[null,"Equipment Operator VII",28.97,3]
[null,"Equipment Operator VIII",30.93,3]
[null,"Laborer I",23.88,3]
[null,"Laborer II",24.63,3]
[null,"Truck Driver III",24.57,3]
[null,"Truck Driver V",24.65,3]
[null,"Truck Driver VIII",25.16,3]
[]
[]
[]
[]
[null,"Equipment costs use 176 max work hours per month (from Bluebook)"]
[]
[null,"References"]
[null,"1.  Equipment unit rates from EquipmentWatch Custom Cost Evaluator January 2021 (http://www.equipmentwatch.com). See attachments for rate development. Excavator capacity and maximum reach at ground level from EquipmentWatch."]
[null,"2. Diesel fuel cost is estimated based on a predictive equation developed by correlating U.S. No. 2 diesel retail prices (U.S. Energy Information Administration) and FMI local fuel quotes, as agreed upon in November 2018 discussions with the agencies. The correlation is based on a dataset for the period from 1995-2018. Fuel cost includes direct and indirect costs."]
[null,"3. Labor rates based on New Mexico Department of Labor (NMDOL) Type H (Heavy Engineering) 2021 labor rates.  Rates include base hourly wage, fringe benefit, and apprenticeship contribution rates."]
[null,"https://www.dws.state.nm.us/Portals/0/DM/LaborRelations/Prevailing_Wage_Poster_H_2021.pdf"]
[null,"4. Production and Haul rates from Caterpillar Performance Handbook; Equipment paramters from Caterpillar Performance Handbook "]

{"sheet":"1 General","index":4,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,null,"Emma Mine"]
[null,null,"Stockpile Spreadsheet Worksheet #1"]
["General Information",null,44512]
[]
["Applicant","Emma Mine"]
[null,"Freeport McMoRan Tyrone Inc."]
[null,"Tyrone, New Mexico  88065"]
[]
[]
[]
["Disturbed Surface Area (acres)",{"$f":"'18b Facility Characteristics'!L9","v":249.23519237832878}]
[]
[]
["Type of Operation","Surface/Copper"]
[]
[]
[]
["Current value of earthwork and O&M before escalation and discounting",{"$f":"'17   Sum'!D18+'3 Full Site O&M Summ'!D17","v":7837334.2917059418}]
[]
[]
[]
[]
[null,null,"Stockpiles,"]
[null,null,"Reservoirs, Haul Roads"]
["EOY 2026 Mine Plan",null," and Disturbed Areas"]

{"sheet":"2   Demo","index":5,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #2"]
["Demolition",null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44512}]
[]
[]
[]
[]
[]
[]
["Item","Material","Quantity","Unit","Unit Cost ($/unit)","Direct Item Cost ($)","Reference","Means Line Item","Description"]
["Culvert Removal","CMP",{"$f":"400*2","v":800},"ft",{"$f":"'Unit Rates'!C47","v":12.46},{"$f":"Demo[[#This Row],[Quantity]]*Demo[[#This Row],[Unit Cost ($/unit)]]","v":9968},"R.S. Means","024113.40 0190",{"$f":"'Unit Rates'!G47","v":"Selective demolition, metal drainage piping, CMP, steel, 48\"-60\", diameter, excludes excavation"}]
[]
[]
[null,null,null,null,"Total Direct Cost:",{"$f":"SUM(F11:F11)","v":9968}]
[]
[]
[]
[]
[]
[]
[]
["Data Sources:"]

{"sheet":"3   Material","index":6,"n_rows":103,"n_cols":11,"rows_kept":103,"cut":false,"hidden":false,"merged":[[6,5,6,6],[3,5,3,6]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #3"]
[null,null,null,null,null,"Material Handling Plan Summary Sheet",null,null,null,null,{"$f":"'1 General'!$C$3","v":44512}]
[null,null,null,null,null,"All activities for the Emma RCE are listed on this sheet and carried through the succeeding worksheets of the RCE. The column labeled ID contains the codes for the facility location, activity, material and equipment used for that particular row of work. The description lists the activity, top or outslope (if applicable), and the material. The source location lists the stockpile name (or sub-area) for the location of the activity. If borrow material is involved, it is transported from a borrow stockpile to a destination stockpile. Blank cells indicate that that column is not relevant to a particular activity. "]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
["Truck =","Tk4",null,null,null,"  1 - Haul/Push Distance based on 2021 Emma CCP drawings\n  2 -  Haul Grades based on 2021 Emma CCP drawings\n  3 - Grade Factors from 2021 Emma CCP drawings"]
["Shovel = ","Sh1"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Haul/Push Distance (ft)1","Grade (%)2,3","Equipment"]
[{"$f":"Quantities!$A$6","v":1002},"A","a","Dz2",{"$f":"CONCATENATE(TEXT(A15,\"0\"),\"-\",B15,\"-\",C15,\"-\",D15)","v":"1002-A-a-Dz2"},{"$f":"IF(D15=\"Comb1\",CONCATENATE(VLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A15,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B15,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B15=\"B\",C15=\"a\"), \" Scraper Grading\", \"\"),\nIF(C15=\"b\",\"\",\"-\"),\nIF(C15=\"b\",\"\",VLOOKUP(A15,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\"\",VLOOKUP(C15,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Outslopes-Existing Ground"},{"$f":"IF(C15=\"f\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\",OR($C15=\"b\",$C15=\"f\")),\"\",VLOOKUP($A15,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),IF(OR(RIGHT(TEXT($A15,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A15,\"0\"),1)=\"5\"),VLOOKUP($A15,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A15,\"0\"),1)=\"5\",VLOOKUP($A15,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"EMW Waste "},{"$f":"IF(LEFT(TEXT(A15,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A15,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C15=\"a\",C15=\"c\",C15=\"d\",C15=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A15,\"0\"),2)=\"00\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nIF(C15=\"f\",VLOOKUP(A15,Quantities[],Quantities!$B$2),\nVLOOKUP(A15,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",OR(C15=\"d\",C15=\"f\")),AND(C15=\"f\",B15=\"D\")),\nSUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2),VLOOKUP($A15,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D15,2)=\"Sc\",OR(C15=\"a\",C15=\"f\")),\nVLOOKUP(A15,Quantities[],Quantities!$I$2),\n\nIF(AND(B15=\"D\",C15=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B15=\"D\",B15=\"Q\"),\nSUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A15,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D15,2)=\"Mg\", VLOOKUP(A15,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D15,2)=\"Sc\",B15=\"A\",OR(C15=\"d\",C15=\"f\"))),\n(SUM(VLOOKUP($A15,Quantities[],Quantities!$P$2)*VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$R$2)*VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$T$2)*VLOOKUP($A15,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D15,2)=\"Sc\",OR(C15=\"a\",C15=\"f\")),\nVLOOKUP(A15,Quantities[],Quantities!$J$2),\n\nIF(AND(B15=\"D\",C15=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2)),\n\nIF(AND(B15=\"D\", (VLOOKUP(A15,Quantities[],Quantities!$O$2)+VLOOKUP(A15,Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A15,Quantities[],Quantities!$P$2)*VLOOKUP(A15,Quantities[],Quantities!$O$2)\n+VLOOKUP(A15,Quantities[],Quantities!$R$2)*VLOOKUP(A15,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A15,Quantities[],Quantities!$T$2)*VLOOKUP(A15,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A15,Quantities[],Quantities!$O$2)+VLOOKUP(A15,Quantities[],Quantities!$Q$2)+VLOOKUP(A15,Quantities[],Quantities!$S$2)),\n\nIF($B15=\"Q\", (SUM(VLOOKUP($A15,Quantities[],Quantities!$P$2)*VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$R$2)*VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$T$2)*VLOOKUP($A15,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A15,Quantities[],Quantities!$O$2),VLOOKUP($A15,Quantities[],Quantities!$Q$2),VLOOKUP($A15,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A15,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D15,1)=\"U\",\"-\",VLOOKUP(D15,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$8","v":1101},"A","a","Sc2","1101-A-a-Sc2",{"$f":"IF(D16=\"Comb1\",CONCATENATE(VLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A16,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B16,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B16=\"B\",C16=\"a\"), \" Scraper Grading\", \"\"),\nIF(C16=\"b\",\"\",\"-\"),\nIF(C16=\"b\",\"\",VLOOKUP(A16,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\"\",VLOOKUP(C16,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"IF(C16=\"f\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\",OR($C16=\"b\",$C16=\"f\")),\"\",VLOOKUP($A16,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),IF(OR(RIGHT(TEXT($A16,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A16,\"0\"),1)=\"5\"),VLOOKUP($A16,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A16,\"0\"),1)=\"5\",VLOOKUP($A16,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"6HW Waste "},{"$f":"IF(LEFT(TEXT(A16,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A16,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C16=\"a\",C16=\"c\",C16=\"d\",C16=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A16,\"0\"),2)=\"00\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nIF(C16=\"f\",VLOOKUP(A16,Quantities[],Quantities!$B$2),\nVLOOKUP(A16,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",OR(C16=\"d\",C16=\"f\")),AND(C16=\"f\",B16=\"D\")),\nSUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2),VLOOKUP($A16,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D16,2)=\"Sc\",OR(C16=\"a\",C16=\"f\")),\nVLOOKUP(A16,Quantities[],Quantities!$I$2),\n\nIF(AND(B16=\"D\",C16=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B16=\"D\",B16=\"Q\"),\nSUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A16,Quantities[],Quantities!$G$2)\n))))","v":1820},{"$f":"IF(LEFT(D16,2)=\"Mg\", VLOOKUP(A16,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D16,2)=\"Sc\",B16=\"A\",OR(C16=\"d\",C16=\"f\"))),\n(SUM(VLOOKUP($A16,Quantities[],Quantities!$P$2)*VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$R$2)*VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$T$2)*VLOOKUP($A16,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D16,2)=\"Sc\",OR(C16=\"a\",C16=\"f\")),\nVLOOKUP(A16,Quantities[],Quantities!$J$2),\n\nIF(AND(B16=\"D\",C16=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2)),\n\nIF(AND(B16=\"D\", (VLOOKUP(A16,Quantities[],Quantities!$O$2)+VLOOKUP(A16,Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A16,Quantities[],Quantities!$P$2)*VLOOKUP(A16,Quantities[],Quantities!$O$2)\n+VLOOKUP(A16,Quantities[],Quantities!$R$2)*VLOOKUP(A16,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A16,Quantities[],Quantities!$T$2)*VLOOKUP(A16,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A16,Quantities[],Quantities!$O$2)+VLOOKUP(A16,Quantities[],Quantities!$Q$2)+VLOOKUP(A16,Quantities[],Quantities!$S$2)),\n\nIF($B16=\"Q\", (SUM(VLOOKUP($A16,Quantities[],Quantities!$P$2)*VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$R$2)*VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$T$2)*VLOOKUP($A16,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A16,Quantities[],Quantities!$O$2),VLOOKUP($A16,Quantities[],Quantities!$Q$2),VLOOKUP($A16,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A16,Quantities[],Quantities!$H$2)\n))))))","v":-0.157},{"$f":"IF(LEFT(D16,1)=\"U\",\"-\",VLOOKUP(D16,Equipment[],Equipment!$B$2))","v":"Cat 657G"}]
[{"$f":"Quantities!$A$16","v":1301},"A","f","Dz2",{"$f":"CONCATENATE(TEXT(A17,\"0\"),\"-\",B17,\"-\",C17,\"-\",D17)","v":"1301-A-f-Dz2"},{"$f":"IF(D17=\"Comb1\",CONCATENATE(VLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A17,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B17,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B17=\"B\",C17=\"a\"), \" Scraper Grading\", \"\"),\nIF(C17=\"b\",\"\",\"-\"),\nIF(C17=\"b\",\"\",VLOOKUP(A17,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\"\",VLOOKUP(C17,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"IF(C17=\"f\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\",OR($C17=\"b\",$C17=\"f\")),\"\",VLOOKUP($A17,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),IF(OR(RIGHT(TEXT($A17,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A17,\"0\"),1)=\"5\"),VLOOKUP($A17,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A17,\"0\"),1)=\"5\",VLOOKUP($A17,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Emma Backfill Areas"},{"$f":"IF(LEFT(TEXT(A17,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A17,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C17=\"a\",C17=\"c\",C17=\"d\",C17=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A17,\"0\"),2)=\"00\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nIF(C17=\"f\",VLOOKUP(A17,Quantities[],Quantities!$B$2),\nVLOOKUP(A17,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",OR(C17=\"d\",C17=\"f\")),AND(C17=\"f\",B17=\"D\")),\nSUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2),VLOOKUP($A17,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D17,2)=\"Sc\",OR(C17=\"a\",C17=\"f\")),\nVLOOKUP(A17,Quantities[],Quantities!$I$2),\n\nIF(AND(B17=\"D\",C17=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B17=\"D\",B17=\"Q\"),\nSUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A17,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D17,2)=\"Mg\", VLOOKUP(A17,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D17,2)=\"Sc\",B17=\"A\",OR(C17=\"d\",C17=\"f\"))),\n(SUM(VLOOKUP($A17,Quantities[],Quantities!$P$2)*VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$R$2)*VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$T$2)*VLOOKUP($A17,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D17,2)=\"Sc\",OR(C17=\"a\",C17=\"f\")),\nVLOOKUP(A17,Quantities[],Quantities!$J$2),\n\nIF(AND(B17=\"D\",C17=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2)),\n\nIF(AND(B17=\"D\", (VLOOKUP(A17,Quantities[],Quantities!$O$2)+VLOOKUP(A17,Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A17,Quantities[],Quantities!$P$2)*VLOOKUP(A17,Quantities[],Quantities!$O$2)\n+VLOOKUP(A17,Quantities[],Quantities!$R$2)*VLOOKUP(A17,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A17,Quantities[],Quantities!$T$2)*VLOOKUP(A17,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A17,Quantities[],Quantities!$O$2)+VLOOKUP(A17,Quantities[],Quantities!$Q$2)+VLOOKUP(A17,Quantities[],Quantities!$S$2)),\n\nIF($B17=\"Q\", (SUM(VLOOKUP($A17,Quantities[],Quantities!$P$2)*VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$R$2)*VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$T$2)*VLOOKUP($A17,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A17,Quantities[],Quantities!$O$2),VLOOKUP($A17,Quantities[],Quantities!$Q$2),VLOOKUP($A17,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A17,Quantities[],Quantities!$H$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D17,1)=\"U\",\"-\",VLOOKUP(D17,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$22","v":1400},"A","a","Dz2","1400-A-a-Dz2",{"$f":"IF(D18=\"Comb1\",CONCATENATE(VLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A18,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B18,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B18=\"B\",C18=\"a\"), \" Scraper Grading\", \"\"),\nIF(C18=\"b\",\"\",\"-\"),\nIF(C18=\"b\",\"\",VLOOKUP(A18,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\"\",VLOOKUP(C18,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"IF(C18=\"f\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\",OR($C18=\"b\",$C18=\"f\")),\"\",VLOOKUP($A18,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),IF(OR(RIGHT(TEXT($A18,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A18,\"0\"),1)=\"5\"),VLOOKUP($A18,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A18,\"0\"),1)=\"5\",VLOOKUP($A18,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A18,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A18,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C18=\"a\",C18=\"c\",C18=\"d\",C18=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A18,\"0\"),2)=\"00\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nIF(C18=\"f\",VLOOKUP(A18,Quantities[],Quantities!$B$2),\nVLOOKUP(A18,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",OR(C18=\"d\",C18=\"f\")),AND(C18=\"f\",B18=\"D\")),\nSUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2),VLOOKUP($A18,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D18,2)=\"Sc\",OR(C18=\"a\",C18=\"f\")),\nVLOOKUP(A18,Quantities[],Quantities!$I$2),\n\nIF(AND(B18=\"D\",C18=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B18=\"D\",B18=\"Q\"),\nSUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A18,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D18,2)=\"Mg\", VLOOKUP(A18,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D18,2)=\"Sc\",B18=\"A\",OR(C18=\"d\",C18=\"f\"))),\n(SUM(VLOOKUP($A18,Quantities[],Quantities!$P$2)*VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$R$2)*VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$T$2)*VLOOKUP($A18,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D18,2)=\"Sc\",OR(C18=\"a\",C18=\"f\")),\nVLOOKUP(A18,Quantities[],Quantities!$J$2),\n\nIF(AND(B18=\"D\",C18=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2)),\n\nIF(AND(B18=\"D\", (VLOOKUP(A18,Quantities[],Quantities!$O$2)+VLOOKUP(A18,Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A18,Quantities[],Quantities!$P$2)*VLOOKUP(A18,Quantities[],Quantities!$O$2)\n+VLOOKUP(A18,Quantities[],Quantities!$R$2)*VLOOKUP(A18,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A18,Quantities[],Quantities!$T$2)*VLOOKUP(A18,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A18,Quantities[],Quantities!$O$2)+VLOOKUP(A18,Quantities[],Quantities!$Q$2)+VLOOKUP(A18,Quantities[],Quantities!$S$2)),\n\nIF($B18=\"Q\", (SUM(VLOOKUP($A18,Quantities[],Quantities!$P$2)*VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$R$2)*VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$T$2)*VLOOKUP($A18,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A18,Quantities[],Quantities!$O$2),VLOOKUP($A18,Quantities[],Quantities!$Q$2),VLOOKUP($A18,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A18,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D18,1)=\"U\",\"-\",VLOOKUP(D18,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$23","v":1500},"A","a","Dz2","1500-A-a-Dz2",{"$f":"IF(D19=\"Comb1\",CONCATENATE(VLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A19,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B19,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B19=\"B\",C19=\"a\"), \" Scraper Grading\", \"\"),\nIF(C19=\"b\",\"\",\"-\"),\nIF(C19=\"b\",\"\",VLOOKUP(A19,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\"\",VLOOKUP(C19,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"IF(C19=\"f\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\",OR($C19=\"b\",$C19=\"f\")),\"\",VLOOKUP($A19,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),IF(OR(RIGHT(TEXT($A19,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A19,\"0\"),1)=\"5\"),VLOOKUP($A19,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A19,\"0\"),1)=\"5\",VLOOKUP($A19,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(LEFT(TEXT(A19,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A19,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C19=\"a\",C19=\"c\",C19=\"d\",C19=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A19,\"0\"),2)=\"00\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nIF(C19=\"f\",VLOOKUP(A19,Quantities[],Quantities!$B$2),\nVLOOKUP(A19,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",OR(C19=\"d\",C19=\"f\")),AND(C19=\"f\",B19=\"D\")),\nSUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2),VLOOKUP($A19,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D19,2)=\"Sc\",OR(C19=\"a\",C19=\"f\")),\nVLOOKUP(A19,Quantities[],Quantities!$I$2),\n\nIF(AND(B19=\"D\",C19=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B19=\"D\",B19=\"Q\"),\nSUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A19,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D19,2)=\"Mg\", VLOOKUP(A19,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D19,2)=\"Sc\",B19=\"A\",OR(C19=\"d\",C19=\"f\"))),\n(SUM(VLOOKUP($A19,Quantities[],Quantities!$P$2)*VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$R$2)*VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$T$2)*VLOOKUP($A19,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D19,2)=\"Sc\",OR(C19=\"a\",C19=\"f\")),\nVLOOKUP(A19,Quantities[],Quantities!$J$2),\n\nIF(AND(B19=\"D\",C19=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2)),\n\nIF(AND(B19=\"D\", (VLOOKUP(A19,Quantities[],Quantities!$O$2)+VLOOKUP(A19,Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A19,Quantities[],Quantities!$P$2)*VLOOKUP(A19,Quantities[],Quantities!$O$2)\n+VLOOKUP(A19,Quantities[],Quantities!$R$2)*VLOOKUP(A19,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A19,Quantities[],Quantities!$T$2)*VLOOKUP(A19,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A19,Quantities[],Quantities!$O$2)+VLOOKUP(A19,Quantities[],Quantities!$Q$2)+VLOOKUP(A19,Quantities[],Quantities!$S$2)),\n\nIF($B19=\"Q\", (SUM(VLOOKUP($A19,Quantities[],Quantities!$P$2)*VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$R$2)*VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$T$2)*VLOOKUP($A19,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A19,Quantities[],Quantities!$O$2),VLOOKUP($A19,Quantities[],Quantities!$Q$2),VLOOKUP($A19,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A19,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D19,1)=\"U\",\"-\",VLOOKUP(D19,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$8","v":1101},"E","a","Rp1","1101-E-a-Rp1",{"$f":"IF(D20=\"Comb1\",CONCATENATE(VLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A20,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B20,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B20=\"B\",C20=\"a\"), \" Scraper Grading\", \"\"),\nIF(C20=\"b\",\"\",\"-\"),\nIF(C20=\"b\",\"\",VLOOKUP(A20,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\"\",VLOOKUP(C20,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"IF(C20=\"f\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\",OR($C20=\"b\",$C20=\"f\")),\"\",VLOOKUP($A20,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),IF(OR(RIGHT(TEXT($A20,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A20,\"0\"),1)=\"5\"),VLOOKUP($A20,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A20,\"0\"),1)=\"5\",VLOOKUP($A20,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"6HW Waste "},{"$f":"IF(LEFT(TEXT(A20,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A20,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C20=\"a\",C20=\"c\",C20=\"d\",C20=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A20,\"0\"),2)=\"00\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nIF(C20=\"f\",VLOOKUP(A20,Quantities[],Quantities!$B$2),\nVLOOKUP(A20,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",OR(C20=\"d\",C20=\"f\")),AND(C20=\"f\",B20=\"D\")),\nSUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2),VLOOKUP($A20,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D20,2)=\"Sc\",OR(C20=\"a\",C20=\"f\")),\nVLOOKUP(A20,Quantities[],Quantities!$I$2),\n\nIF(AND(B20=\"D\",C20=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B20=\"D\",B20=\"Q\"),\nSUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A20,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D20,2)=\"Mg\", VLOOKUP(A20,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D20,2)=\"Sc\",B20=\"A\",OR(C20=\"d\",C20=\"f\"))),\n(SUM(VLOOKUP($A20,Quantities[],Quantities!$P$2)*VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$R$2)*VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$T$2)*VLOOKUP($A20,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D20,2)=\"Sc\",OR(C20=\"a\",C20=\"f\")),\nVLOOKUP(A20,Quantities[],Quantities!$J$2),\n\nIF(AND(B20=\"D\",C20=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2)),\n\nIF(AND(B20=\"D\", (VLOOKUP(A20,Quantities[],Quantities!$O$2)+VLOOKUP(A20,Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A20,Quantities[],Quantities!$P$2)*VLOOKUP(A20,Quantities[],Quantities!$O$2)\n+VLOOKUP(A20,Quantities[],Quantities!$R$2)*VLOOKUP(A20,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A20,Quantities[],Quantities!$T$2)*VLOOKUP(A20,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A20,Quantities[],Quantities!$O$2)+VLOOKUP(A20,Quantities[],Quantities!$Q$2)+VLOOKUP(A20,Quantities[],Quantities!$S$2)),\n\nIF($B20=\"Q\", (SUM(VLOOKUP($A20,Quantities[],Quantities!$P$2)*VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$R$2)*VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$T$2)*VLOOKUP($A20,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A20,Quantities[],Quantities!$O$2),VLOOKUP($A20,Quantities[],Quantities!$Q$2),VLOOKUP($A20,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A20,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D20,1)=\"U\",\"-\",VLOOKUP(D20,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$10","v":1200},"E","a","Rp1","1200-E-a-Rp1",{"$f":"IF(D21=\"Comb1\",CONCATENATE(VLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A21,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B21,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B21=\"B\",C21=\"a\"), \" Scraper Grading\", \"\"),\nIF(C21=\"b\",\"\",\"-\"),\nIF(C21=\"b\",\"\",VLOOKUP(A21,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\"\",VLOOKUP(C21,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Haul Roads-Existing Ground"},{"$f":"IF(C21=\"f\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\",OR($C21=\"b\",$C21=\"f\")),\"\",VLOOKUP($A21,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),IF(OR(RIGHT(TEXT($A21,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A21,\"0\"),1)=\"5\"),VLOOKUP($A21,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A21,\"0\"),1)=\"5\",VLOOKUP($A21,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Haul Roads"},{"$f":"IF(LEFT(TEXT(A21,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A21,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C21=\"a\",C21=\"c\",C21=\"d\",C21=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A21,\"0\"),2)=\"00\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nIF(C21=\"f\",VLOOKUP(A21,Quantities[],Quantities!$B$2),\nVLOOKUP(A21,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",OR(C21=\"d\",C21=\"f\")),AND(C21=\"f\",B21=\"D\")),\nSUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2),VLOOKUP($A21,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D21,2)=\"Sc\",OR(C21=\"a\",C21=\"f\")),\nVLOOKUP(A21,Quantities[],Quantities!$I$2),\n\nIF(AND(B21=\"D\",C21=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B21=\"D\",B21=\"Q\"),\nSUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A21,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D21,2)=\"Mg\", VLOOKUP(A21,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D21,2)=\"Sc\",B21=\"A\",OR(C21=\"d\",C21=\"f\"))),\n(SUM(VLOOKUP($A21,Quantities[],Quantities!$P$2)*VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$R$2)*VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$T$2)*VLOOKUP($A21,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D21,2)=\"Sc\",OR(C21=\"a\",C21=\"f\")),\nVLOOKUP(A21,Quantities[],Quantities!$J$2),\n\nIF(AND(B21=\"D\",C21=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2)),\n\nIF(AND(B21=\"D\", (VLOOKUP(A21,Quantities[],Quantities!$O$2)+VLOOKUP(A21,Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A21,Quantities[],Quantities!$P$2)*VLOOKUP(A21,Quantities[],Quantities!$O$2)\n+VLOOKUP(A21,Quantities[],Quantities!$R$2)*VLOOKUP(A21,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A21,Quantities[],Quantities!$T$2)*VLOOKUP(A21,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A21,Quantities[],Quantities!$O$2)+VLOOKUP(A21,Quantities[],Quantities!$Q$2)+VLOOKUP(A21,Quantities[],Quantities!$S$2)),\n\nIF($B21=\"Q\", (SUM(VLOOKUP($A21,Quantities[],Quantities!$P$2)*VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$R$2)*VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$T$2)*VLOOKUP($A21,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A21,Quantities[],Quantities!$O$2),VLOOKUP($A21,Quantities[],Quantities!$Q$2),VLOOKUP($A21,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A21,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D21,1)=\"U\",\"-\",VLOOKUP(D21,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$22","v":1400},"E","c","Rp1","1400-E-c-Rp1",{"$f":"IF(D22=\"Comb1\",CONCATENATE(VLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A22,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B22,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B22=\"B\",C22=\"a\"), \" Scraper Grading\", \"\"),\nIF(C22=\"b\",\"\",\"-\"),\nIF(C22=\"b\",\"\",VLOOKUP(A22,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\"\",VLOOKUP(C22,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"IF(C22=\"f\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\",OR($C22=\"b\",$C22=\"f\")),\"\",VLOOKUP($A22,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),IF(OR(RIGHT(TEXT($A22,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A22,\"0\"),1)=\"5\"),VLOOKUP($A22,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A22,\"0\"),1)=\"5\",VLOOKUP($A22,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A22,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A22,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C22=\"a\",C22=\"c\",C22=\"d\",C22=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A22,\"0\"),2)=\"00\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nIF(C22=\"f\",VLOOKUP(A22,Quantities[],Quantities!$B$2),\nVLOOKUP(A22,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",OR(C22=\"d\",C22=\"f\")),AND(C22=\"f\",B22=\"D\")),\nSUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2),VLOOKUP($A22,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D22,2)=\"Sc\",OR(C22=\"a\",C22=\"f\")),\nVLOOKUP(A22,Quantities[],Quantities!$I$2),\n\nIF(AND(B22=\"D\",C22=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B22=\"D\",B22=\"Q\"),\nSUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A22,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D22,2)=\"Mg\", VLOOKUP(A22,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D22,2)=\"Sc\",B22=\"A\",OR(C22=\"d\",C22=\"f\"))),\n(SUM(VLOOKUP($A22,Quantities[],Quantities!$P$2)*VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$R$2)*VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$T$2)*VLOOKUP($A22,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D22,2)=\"Sc\",OR(C22=\"a\",C22=\"f\")),\nVLOOKUP(A22,Quantities[],Quantities!$J$2),\n\nIF(AND(B22=\"D\",C22=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2)),\n\nIF(AND(B22=\"D\", (VLOOKUP(A22,Quantities[],Quantities!$O$2)+VLOOKUP(A22,Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A22,Quantities[],Quantities!$P$2)*VLOOKUP(A22,Quantities[],Quantities!$O$2)\n+VLOOKUP(A22,Quantities[],Quantities!$R$2)*VLOOKUP(A22,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A22,Quantities[],Quantities!$T$2)*VLOOKUP(A22,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A22,Quantities[],Quantities!$O$2)+VLOOKUP(A22,Quantities[],Quantities!$Q$2)+VLOOKUP(A22,Quantities[],Quantities!$S$2)),\n\nIF($B22=\"Q\", (SUM(VLOOKUP($A22,Quantities[],Quantities!$P$2)*VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$R$2)*VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$T$2)*VLOOKUP($A22,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A22,Quantities[],Quantities!$O$2),VLOOKUP($A22,Quantities[],Quantities!$Q$2),VLOOKUP($A22,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A22,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D22,1)=\"U\",\"-\",VLOOKUP(D22,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$23","v":1500},"E","c","Rp1","1500-E-c-Rp1",{"$f":"IF(D23=\"Comb1\",CONCATENATE(VLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A23,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B23,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B23=\"B\",C23=\"a\"), \" Scraper Grading\", \"\"),\nIF(C23=\"b\",\"\",\"-\"),\nIF(C23=\"b\",\"\",VLOOKUP(A23,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\"\",VLOOKUP(C23,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"IF(C23=\"f\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\",OR($C23=\"b\",$C23=\"f\")),\"\",VLOOKUP($A23,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),IF(OR(RIGHT(TEXT($A23,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A23,\"0\"),1)=\"5\"),VLOOKUP($A23,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A23,\"0\"),1)=\"5\",VLOOKUP($A23,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(LEFT(TEXT(A23,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A23,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C23=\"a\",C23=\"c\",C23=\"d\",C23=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A23,\"0\"),2)=\"00\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nIF(C23=\"f\",VLOOKUP(A23,Quantities[],Quantities!$B$2),\nVLOOKUP(A23,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",OR(C23=\"d\",C23=\"f\")),AND(C23=\"f\",B23=\"D\")),\nSUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2),VLOOKUP($A23,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D23,2)=\"Sc\",OR(C23=\"a\",C23=\"f\")),\nVLOOKUP(A23,Quantities[],Quantities!$I$2),\n\nIF(AND(B23=\"D\",C23=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B23=\"D\",B23=\"Q\"),\nSUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A23,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D23,2)=\"Mg\", VLOOKUP(A23,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D23,2)=\"Sc\",B23=\"A\",OR(C23=\"d\",C23=\"f\"))),\n(SUM(VLOOKUP($A23,Quantities[],Quantities!$P$2)*VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$R$2)*VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$T$2)*VLOOKUP($A23,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D23,2)=\"Sc\",OR(C23=\"a\",C23=\"f\")),\nVLOOKUP(A23,Quantities[],Quantities!$J$2),\n\nIF(AND(B23=\"D\",C23=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2)),\n\nIF(AND(B23=\"D\", (VLOOKUP(A23,Quantities[],Quantities!$O$2)+VLOOKUP(A23,Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A23,Quantities[],Quantities!$P$2)*VLOOKUP(A23,Quantities[],Quantities!$O$2)\n+VLOOKUP(A23,Quantities[],Quantities!$R$2)*VLOOKUP(A23,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A23,Quantities[],Quantities!$T$2)*VLOOKUP(A23,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A23,Quantities[],Quantities!$O$2)+VLOOKUP(A23,Quantities[],Quantities!$Q$2)+VLOOKUP(A23,Quantities[],Quantities!$S$2)),\n\nIF($B23=\"Q\", (SUM(VLOOKUP($A23,Quantities[],Quantities!$P$2)*VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$R$2)*VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$T$2)*VLOOKUP($A23,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A23,Quantities[],Quantities!$O$2),VLOOKUP($A23,Quantities[],Quantities!$Q$2),VLOOKUP($A23,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A23,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D23,1)=\"U\",\"-\",VLOOKUP(D23,Equipment[],Equipment!$B$2))","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"}]
[{"$f":"Quantities!$A$4","v":1000},"B","b","Dz2","1000-B-b-Dz2",{"$f":"IF(D24=\"Comb1\",CONCATENATE(VLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A24,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B24,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B24=\"B\",C24=\"a\"), \" Scraper Grading\", \"\"),\nIF(C24=\"b\",\"\",\"-\"),\nIF(C24=\"b\",\"\",VLOOKUP(A24,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\"\",VLOOKUP(C24,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C24=\"f\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\",OR($C24=\"b\",$C24=\"f\")),\"\",VLOOKUP($A24,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),IF(OR(RIGHT(TEXT($A24,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A24,\"0\"),1)=\"5\"),VLOOKUP($A24,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A24,\"0\"),1)=\"5\",VLOOKUP($A24,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A24,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A24,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C24=\"a\",C24=\"c\",C24=\"d\",C24=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A24,\"0\"),2)=\"00\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nIF(C24=\"f\",VLOOKUP(A24,Quantities[],Quantities!$B$2),\nVLOOKUP(A24,Quantities[],Quantities!$C$2))\n)))","v":"EMW Waste"},{"$f":"IF(OR(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",OR(C24=\"d\",C24=\"f\")),AND(C24=\"f\",B24=\"D\")),\nSUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2),VLOOKUP($A24,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D24,2)=\"Sc\",OR(C24=\"a\",C24=\"f\")),\nVLOOKUP(A24,Quantities[],Quantities!$I$2),\n\nIF(AND(B24=\"D\",C24=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B24=\"D\",B24=\"Q\"),\nSUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A24,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\", VLOOKUP(A24,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D24,2)=\"Sc\",B24=\"A\",OR(C24=\"d\",C24=\"f\"))),\n(SUM(VLOOKUP($A24,Quantities[],Quantities!$P$2)*VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$R$2)*VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$T$2)*VLOOKUP($A24,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D24,2)=\"Sc\",OR(C24=\"a\",C24=\"f\")),\nVLOOKUP(A24,Quantities[],Quantities!$J$2),\n\nIF(AND(B24=\"D\",C24=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2)),\n\nIF(AND(B24=\"D\", (VLOOKUP(A24,Quantities[],Quantities!$O$2)+VLOOKUP(A24,Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A24,Quantities[],Quantities!$P$2)*VLOOKUP(A24,Quantities[],Quantities!$O$2)\n+VLOOKUP(A24,Quantities[],Quantities!$R$2)*VLOOKUP(A24,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A24,Quantities[],Quantities!$T$2)*VLOOKUP(A24,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A24,Quantities[],Quantities!$O$2)+VLOOKUP(A24,Quantities[],Quantities!$Q$2)+VLOOKUP(A24,Quantities[],Quantities!$S$2)),\n\nIF($B24=\"Q\", (SUM(VLOOKUP($A24,Quantities[],Quantities!$P$2)*VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$R$2)*VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$T$2)*VLOOKUP($A24,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A24,Quantities[],Quantities!$O$2),VLOOKUP($A24,Quantities[],Quantities!$Q$2),VLOOKUP($A24,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A24,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D24,1)=\"U\",\"-\",VLOOKUP(D24,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$7","v":1100},"B","b","Dz2","1100-B-b-Dz2",{"$f":"IF(D25=\"Comb1\",CONCATENATE(VLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A25,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B25,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B25=\"B\",C25=\"a\"), \" Scraper Grading\", \"\"),\nIF(C25=\"b\",\"\",\"-\"),\nIF(C25=\"b\",\"\",VLOOKUP(A25,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\"\",VLOOKUP(C25,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C25=\"f\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\",OR($C25=\"b\",$C25=\"f\")),\"\",VLOOKUP($A25,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),IF(OR(RIGHT(TEXT($A25,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A25,\"0\"),1)=\"5\"),VLOOKUP($A25,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A25,\"0\"),1)=\"5\",VLOOKUP($A25,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A25,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A25,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C25=\"a\",C25=\"c\",C25=\"d\",C25=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A25,\"0\"),2)=\"00\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nIF(C25=\"f\",VLOOKUP(A25,Quantities[],Quantities!$B$2),\nVLOOKUP(A25,Quantities[],Quantities!$C$2))\n)))","v":"6HW Waste"},{"$f":"IF(OR(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",OR(C25=\"d\",C25=\"f\")),AND(C25=\"f\",B25=\"D\")),\nSUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2),VLOOKUP($A25,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D25,2)=\"Sc\",OR(C25=\"a\",C25=\"f\")),\nVLOOKUP(A25,Quantities[],Quantities!$I$2),\n\nIF(AND(B25=\"D\",C25=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B25=\"D\",B25=\"Q\"),\nSUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A25,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\", VLOOKUP(A25,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D25,2)=\"Sc\",B25=\"A\",OR(C25=\"d\",C25=\"f\"))),\n(SUM(VLOOKUP($A25,Quantities[],Quantities!$P$2)*VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$R$2)*VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$T$2)*VLOOKUP($A25,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D25,2)=\"Sc\",OR(C25=\"a\",C25=\"f\")),\nVLOOKUP(A25,Quantities[],Quantities!$J$2),\n\nIF(AND(B25=\"D\",C25=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2)),\n\nIF(AND(B25=\"D\", (VLOOKUP(A25,Quantities[],Quantities!$O$2)+VLOOKUP(A25,Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A25,Quantities[],Quantities!$P$2)*VLOOKUP(A25,Quantities[],Quantities!$O$2)\n+VLOOKUP(A25,Quantities[],Quantities!$R$2)*VLOOKUP(A25,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A25,Quantities[],Quantities!$T$2)*VLOOKUP(A25,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A25,Quantities[],Quantities!$O$2)+VLOOKUP(A25,Quantities[],Quantities!$Q$2)+VLOOKUP(A25,Quantities[],Quantities!$S$2)),\n\nIF($B25=\"Q\", (SUM(VLOOKUP($A25,Quantities[],Quantities!$P$2)*VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$R$2)*VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$T$2)*VLOOKUP($A25,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A25,Quantities[],Quantities!$O$2),VLOOKUP($A25,Quantities[],Quantities!$Q$2),VLOOKUP($A25,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A25,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D25,1)=\"U\",\"-\",VLOOKUP(D25,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$8","v":1101},"B","a","Dz3","1101-B-a-Dz3",{"$f":"IF(D26=\"Comb1\",CONCATENATE(VLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A26,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B26,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B26=\"B\",C26=\"a\"), \" Scraper Grading\", \"\"),\nIF(C26=\"b\",\"\",\"-\"),\nIF(C26=\"b\",\"\",VLOOKUP(A26,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\"\",VLOOKUP(C26,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"IF(C26=\"f\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\",OR($C26=\"b\",$C26=\"f\")),\"\",VLOOKUP($A26,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),IF(OR(RIGHT(TEXT($A26,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A26,\"0\"),1)=\"5\"),VLOOKUP($A26,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A26,\"0\"),1)=\"5\",VLOOKUP($A26,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"6HW Waste "},{"$f":"IF(LEFT(TEXT(A26,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A26,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C26=\"a\",C26=\"c\",C26=\"d\",C26=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A26,\"0\"),2)=\"00\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nIF(C26=\"f\",VLOOKUP(A26,Quantities[],Quantities!$B$2),\nVLOOKUP(A26,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",OR(C26=\"d\",C26=\"f\")),AND(C26=\"f\",B26=\"D\")),\nSUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2),VLOOKUP($A26,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D26,2)=\"Sc\",OR(C26=\"a\",C26=\"f\")),\nVLOOKUP(A26,Quantities[],Quantities!$I$2),\n\nIF(AND(B26=\"D\",C26=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B26=\"D\",B26=\"Q\"),\nSUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A26,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D26,2)=\"Mg\", VLOOKUP(A26,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D26,2)=\"Sc\",B26=\"A\",OR(C26=\"d\",C26=\"f\"))),\n(SUM(VLOOKUP($A26,Quantities[],Quantities!$P$2)*VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$R$2)*VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$T$2)*VLOOKUP($A26,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D26,2)=\"Sc\",OR(C26=\"a\",C26=\"f\")),\nVLOOKUP(A26,Quantities[],Quantities!$J$2),\n\nIF(AND(B26=\"D\",C26=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2)),\n\nIF(AND(B26=\"D\", (VLOOKUP(A26,Quantities[],Quantities!$O$2)+VLOOKUP(A26,Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A26,Quantities[],Quantities!$P$2)*VLOOKUP(A26,Quantities[],Quantities!$O$2)\n+VLOOKUP(A26,Quantities[],Quantities!$R$2)*VLOOKUP(A26,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A26,Quantities[],Quantities!$T$2)*VLOOKUP(A26,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A26,Quantities[],Quantities!$O$2)+VLOOKUP(A26,Quantities[],Quantities!$Q$2)+VLOOKUP(A26,Quantities[],Quantities!$S$2)),\n\nIF($B26=\"Q\", (SUM(VLOOKUP($A26,Quantities[],Quantities!$P$2)*VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$R$2)*VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$T$2)*VLOOKUP($A26,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A26,Quantities[],Quantities!$O$2),VLOOKUP($A26,Quantities[],Quantities!$Q$2),VLOOKUP($A26,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A26,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D26,1)=\"U\",\"-\",VLOOKUP(D26,Equipment[],Equipment!$B$2))","v":"Cat D9T, SU Blade"}]
[{"$f":"Quantities!$A$11","v":1201},"B","f","Dz2","1201-B-f-Dz2",{"$f":"IF(D27=\"Comb1\",CONCATENATE(VLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A27,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B27,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B27=\"B\",C27=\"a\"), \" Scraper Grading\", \"\"),\nIF(C27=\"b\",\"\",\"-\"),\nIF(C27=\"b\",\"\",VLOOKUP(A27,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A27,\"0\"),1)=\"5\",\"\",VLOOKUP(C27,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"IF(C27=\"f\",VLOOKUP(A27,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\",OR($C27=\"b\",$C27=\"f\")),\"\",VLOOKUP($A27,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C27=\"a\",C27=\"c\",C27=\"d\",C27=\"e\"),IF(OR(RIGHT(TEXT($A27,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A27,\"0\"),1)=\"5\"),VLOOKUP($A27,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A27,\"0\"),1)=\"5\",VLOOKUP($A27,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Haul Roads"},"-",{"$f":"IF(OR(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",OR(C27=\"d\",C27=\"f\")),AND(C27=\"f\",B27=\"D\")),\nSUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2),VLOOKUP($A27,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D27,2)=\"Sc\",OR(C27=\"a\",C27=\"f\")),\nVLOOKUP(A27,Quantities[],Quantities!$I$2),\n\nIF(AND(B27=\"D\",C27=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B27=\"D\",B27=\"Q\"),\nSUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A27,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D27,2)=\"Mg\", VLOOKUP(A27,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D27,2)=\"Sc\",B27=\"A\",OR(C27=\"d\",C27=\"f\"))),\n(SUM(VLOOKUP($A27,Quantities[],Quantities!$P$2)*VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$R$2)*VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$T$2)*VLOOKUP($A27,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D27,2)=\"Sc\",OR(C27=\"a\",C27=\"f\")),\nVLOOKUP(A27,Quantities[],Quantities!$J$2),\n\nIF(AND(B27=\"D\",C27=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2)),\n\nIF(AND(B27=\"D\", (VLOOKUP(A27,Quantities[],Quantities!$O$2)+VLOOKUP(A27,Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A27,Quantities[],Quantities!$P$2)*VLOOKUP(A27,Quantities[],Quantities!$O$2)\n+VLOOKUP(A27,Quantities[],Quantities!$R$2)*VLOOKUP(A27,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A27,Quantities[],Quantities!$T$2)*VLOOKUP(A27,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A27,Quantities[],Quantities!$O$2)+VLOOKUP(A27,Quantities[],Quantities!$Q$2)+VLOOKUP(A27,Quantities[],Quantities!$S$2)),\n\nIF($B27=\"Q\", (SUM(VLOOKUP($A27,Quantities[],Quantities!$P$2)*VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$R$2)*VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$T$2)*VLOOKUP($A27,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A27,Quantities[],Quantities!$O$2),VLOOKUP($A27,Quantities[],Quantities!$Q$2),VLOOKUP($A27,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A27,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D27,1)=\"U\",\"-\",VLOOKUP(D27,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$15","v":1300},"B","b","Dz2","1300-B-b-Dz2",{"$f":"IF(D28=\"Comb1\",CONCATENATE(VLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A28,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B28,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B28=\"B\",C28=\"a\"), \" Scraper Grading\", \"\"),\nIF(C28=\"b\",\"\",\"-\"),\nIF(C28=\"b\",\"\",VLOOKUP(A28,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\"\",VLOOKUP(C28,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C28=\"f\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\",OR($C28=\"b\",$C28=\"f\")),\"\",VLOOKUP($A28,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),IF(OR(RIGHT(TEXT($A28,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A28,\"0\"),1)=\"5\"),VLOOKUP($A28,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A28,\"0\"),1)=\"5\",VLOOKUP($A28,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A28,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A28,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C28=\"a\",C28=\"c\",C28=\"d\",C28=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A28,\"0\"),2)=\"00\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nIF(C28=\"f\",VLOOKUP(A28,Quantities[],Quantities!$B$2),\nVLOOKUP(A28,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",OR(C28=\"d\",C28=\"f\")),AND(C28=\"f\",B28=\"D\")),\nSUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2),VLOOKUP($A28,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D28,2)=\"Sc\",OR(C28=\"a\",C28=\"f\")),\nVLOOKUP(A28,Quantities[],Quantities!$I$2),\n\nIF(AND(B28=\"D\",C28=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B28=\"D\",B28=\"Q\"),\nSUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A28,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D28,2)=\"Mg\", VLOOKUP(A28,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D28,2)=\"Sc\",B28=\"A\",OR(C28=\"d\",C28=\"f\"))),\n(SUM(VLOOKUP($A28,Quantities[],Quantities!$P$2)*VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$R$2)*VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$T$2)*VLOOKUP($A28,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D28,2)=\"Sc\",OR(C28=\"a\",C28=\"f\")),\nVLOOKUP(A28,Quantities[],Quantities!$J$2),\n\nIF(AND(B28=\"D\",C28=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2)),\n\nIF(AND(B28=\"D\", (VLOOKUP(A28,Quantities[],Quantities!$O$2)+VLOOKUP(A28,Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A28,Quantities[],Quantities!$P$2)*VLOOKUP(A28,Quantities[],Quantities!$O$2)\n+VLOOKUP(A28,Quantities[],Quantities!$R$2)*VLOOKUP(A28,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A28,Quantities[],Quantities!$T$2)*VLOOKUP(A28,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A28,Quantities[],Quantities!$O$2)+VLOOKUP(A28,Quantities[],Quantities!$Q$2)+VLOOKUP(A28,Quantities[],Quantities!$S$2)),\n\nIF($B28=\"Q\", (SUM(VLOOKUP($A28,Quantities[],Quantities!$P$2)*VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$R$2)*VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$T$2)*VLOOKUP($A28,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A28,Quantities[],Quantities!$O$2),VLOOKUP($A28,Quantities[],Quantities!$Q$2),VLOOKUP($A28,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A28,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D28,1)=\"U\",\"-\",VLOOKUP(D28,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$16","v":1301},"B","f","Dz2","1301-B-f-Dz2",{"$f":"IF(D29=\"Comb1\",CONCATENATE(VLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A29,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B29,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B29=\"B\",C29=\"a\"), \" Scraper Grading\", \"\"),\nIF(C29=\"b\",\"\",\"-\"),\nIF(C29=\"b\",\"\",VLOOKUP(A29,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\"\",VLOOKUP(C29,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},"EMW Waste ",{"$f":"IF(LEFT(TEXT(A29,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A29,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C29=\"a\",C29=\"c\",C29=\"d\",C29=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A29,\"0\"),2)=\"00\",VLOOKUP(A29,Quantities[],Quantities!$B$2),\nIF(C29=\"f\",VLOOKUP(A29,Quantities[],Quantities!$B$2),\nVLOOKUP(A29,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",OR(C29=\"d\",C29=\"f\")),AND(C29=\"f\",B29=\"D\")),\nSUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2),VLOOKUP($A29,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D29,2)=\"Sc\",OR(C29=\"a\",C29=\"f\")),\nVLOOKUP(A29,Quantities[],Quantities!$I$2),\n\nIF(AND(B29=\"D\",C29=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B29=\"D\",B29=\"Q\"),\nSUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A29,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D29,2)=\"Mg\", VLOOKUP(A29,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D29,2)=\"Sc\",B29=\"A\",OR(C29=\"d\",C29=\"f\"))),\n(SUM(VLOOKUP($A29,Quantities[],Quantities!$P$2)*VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$R$2)*VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$T$2)*VLOOKUP($A29,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D29,2)=\"Sc\",OR(C29=\"a\",C29=\"f\")),\nVLOOKUP(A29,Quantities[],Quantities!$J$2),\n\nIF(AND(B29=\"D\",C29=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2)),\n\nIF(AND(B29=\"D\", (VLOOKUP(A29,Quantities[],Quantities!$O$2)+VLOOKUP(A29,Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A29,Quantities[],Quantities!$P$2)*VLOOKUP(A29,Quantities[],Quantities!$O$2)\n+VLOOKUP(A29,Quantities[],Quantities!$R$2)*VLOOKUP(A29,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A29,Quantities[],Quantities!$T$2)*VLOOKUP(A29,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A29,Quantities[],Quantities!$O$2)+VLOOKUP(A29,Quantities[],Quantities!$Q$2)+VLOOKUP(A29,Quantities[],Quantities!$S$2)),\n\nIF($B29=\"Q\", (SUM(VLOOKUP($A29,Quantities[],Quantities!$P$2)*VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$R$2)*VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$T$2)*VLOOKUP($A29,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A29,Quantities[],Quantities!$O$2),VLOOKUP($A29,Quantities[],Quantities!$Q$2),VLOOKUP($A29,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A29,Quantities[],Quantities!$H$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D29,1)=\"U\",\"-\",VLOOKUP(D29,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$23","v":1500},"B","b","Dz2","1500-B-b-Dz2",{"$f":"IF(D30=\"Comb1\",CONCATENATE(VLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A30,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B30,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B30=\"B\",C30=\"a\"), \" Scraper Grading\", \"\"),\nIF(C30=\"b\",\"\",\"-\"),\nIF(C30=\"b\",\"\",VLOOKUP(A30,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\"\",VLOOKUP(C30,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Dozer Assist-Cover"},{"$f":"IF(C30=\"f\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\",OR($C30=\"b\",$C30=\"f\")),\"\",VLOOKUP($A30,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),IF(OR(RIGHT(TEXT($A30,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A30,\"0\"),1)=\"5\"),VLOOKUP($A30,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A30,\"0\"),1)=\"5\",VLOOKUP($A30,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A30,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A30,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C30=\"a\",C30=\"c\",C30=\"d\",C30=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A30,\"0\"),2)=\"00\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nIF(C30=\"f\",VLOOKUP(A30,Quantities[],Quantities!$B$2),\nVLOOKUP(A30,Quantities[],Quantities!$C$2))\n)))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",OR(C30=\"d\",C30=\"f\")),AND(C30=\"f\",B30=\"D\")),\nSUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2),VLOOKUP($A30,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D30,2)=\"Sc\",OR(C30=\"a\",C30=\"f\")),\nVLOOKUP(A30,Quantities[],Quantities!$I$2),\n\nIF(AND(B30=\"D\",C30=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B30=\"D\",B30=\"Q\"),\nSUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A30,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D30,2)=\"Mg\", VLOOKUP(A30,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D30,2)=\"Sc\",B30=\"A\",OR(C30=\"d\",C30=\"f\"))),\n(SUM(VLOOKUP($A30,Quantities[],Quantities!$P$2)*VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$R$2)*VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$T$2)*VLOOKUP($A30,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D30,2)=\"Sc\",OR(C30=\"a\",C30=\"f\")),\nVLOOKUP(A30,Quantities[],Quantities!$J$2),\n\nIF(AND(B30=\"D\",C30=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2)),\n\nIF(AND(B30=\"D\", (VLOOKUP(A30,Quantities[],Quantities!$O$2)+VLOOKUP(A30,Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A30,Quantities[],Quantities!$P$2)*VLOOKUP(A30,Quantities[],Quantities!$O$2)\n+VLOOKUP(A30,Quantities[],Quantities!$R$2)*VLOOKUP(A30,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A30,Quantities[],Quantities!$T$2)*VLOOKUP(A30,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A30,Quantities[],Quantities!$O$2)+VLOOKUP(A30,Quantities[],Quantities!$Q$2)+VLOOKUP(A30,Quantities[],Quantities!$S$2)),\n\nIF($B30=\"Q\", (SUM(VLOOKUP($A30,Quantities[],Quantities!$P$2)*VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$R$2)*VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$T$2)*VLOOKUP($A30,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A30,Quantities[],Quantities!$O$2),VLOOKUP($A30,Quantities[],Quantities!$Q$2),VLOOKUP($A30,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A30,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D30,1)=\"U\",\"-\",VLOOKUP(D30,Equipment[],Equipment!$B$2))","v":"Cat D11T CD"}]
[{"$f":"Quantities!$A$4","v":1000},"C","b",{"$f":"$B$8","v":"Sh1"},"1000-C-b-Sh1",{"$f":"IF(D31=\"Comb1\",CONCATENATE(VLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A31,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B31,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B31=\"B\",C31=\"a\"), \" Scraper Grading\", \"\"),\nIF(C31=\"b\",\"\",\"-\"),\nIF(C31=\"b\",\"\",VLOOKUP(A31,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\"\",VLOOKUP(C31,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C31=\"f\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\",OR($C31=\"b\",$C31=\"f\")),\"\",VLOOKUP($A31,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),IF(OR(RIGHT(TEXT($A31,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A31,\"0\"),1)=\"5\"),VLOOKUP($A31,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A31,\"0\"),1)=\"5\",VLOOKUP($A31,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A31,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A31,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C31=\"a\",C31=\"c\",C31=\"d\",C31=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A31,\"0\"),2)=\"00\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nIF(C31=\"f\",VLOOKUP(A31,Quantities[],Quantities!$B$2),\nVLOOKUP(A31,Quantities[],Quantities!$C$2))\n)))","v":"EMW Waste"},{"$f":"IF(OR(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",OR(C31=\"d\",C31=\"f\")),AND(C31=\"f\",B31=\"D\")),\nSUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2),VLOOKUP($A31,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D31,2)=\"Sc\",OR(C31=\"a\",C31=\"f\")),\nVLOOKUP(A31,Quantities[],Quantities!$I$2),\n\nIF(AND(B31=\"D\",C31=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B31=\"D\",B31=\"Q\"),\nSUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A31,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\", VLOOKUP(A31,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D31,2)=\"Sc\",B31=\"A\",OR(C31=\"d\",C31=\"f\"))),\n(SUM(VLOOKUP($A31,Quantities[],Quantities!$P$2)*VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$R$2)*VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$T$2)*VLOOKUP($A31,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D31,2)=\"Sc\",OR(C31=\"a\",C31=\"f\")),\nVLOOKUP(A31,Quantities[],Quantities!$J$2),\n\nIF(AND(B31=\"D\",C31=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2)),\n\nIF(AND(B31=\"D\", (VLOOKUP(A31,Quantities[],Quantities!$O$2)+VLOOKUP(A31,Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A31,Quantities[],Quantities!$P$2)*VLOOKUP(A31,Quantities[],Quantities!$O$2)\n+VLOOKUP(A31,Quantities[],Quantities!$R$2)*VLOOKUP(A31,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A31,Quantities[],Quantities!$T$2)*VLOOKUP(A31,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A31,Quantities[],Quantities!$O$2)+VLOOKUP(A31,Quantities[],Quantities!$Q$2)+VLOOKUP(A31,Quantities[],Quantities!$S$2)),\n\nIF($B31=\"Q\", (SUM(VLOOKUP($A31,Quantities[],Quantities!$P$2)*VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$R$2)*VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$T$2)*VLOOKUP($A31,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A31,Quantities[],Quantities!$O$2),VLOOKUP($A31,Quantities[],Quantities!$Q$2),VLOOKUP($A31,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A31,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D31,1)=\"U\",\"-\",VLOOKUP(D31,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$7","v":1100},"C","b",{"$f":"B8","v":"Sh1"},"1100-C-b-Sh1",{"$f":"IF(D32=\"Comb1\",CONCATENATE(VLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A32,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B32,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B32=\"B\",C32=\"a\"), \" Scraper Grading\", \"\"),\nIF(C32=\"b\",\"\",\"-\"),\nIF(C32=\"b\",\"\",VLOOKUP(A32,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\"\",VLOOKUP(C32,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C32=\"f\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\",OR($C32=\"b\",$C32=\"f\")),\"\",VLOOKUP($A32,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),IF(OR(RIGHT(TEXT($A32,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A32,\"0\"),1)=\"5\"),VLOOKUP($A32,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A32,\"0\"),1)=\"5\",VLOOKUP($A32,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A32,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A32,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C32=\"a\",C32=\"c\",C32=\"d\",C32=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A32,\"0\"),2)=\"00\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nIF(C32=\"f\",VLOOKUP(A32,Quantities[],Quantities!$B$2),\nVLOOKUP(A32,Quantities[],Quantities!$C$2))\n)))","v":"6HW Waste"},{"$f":"IF(OR(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",OR(C32=\"d\",C32=\"f\")),AND(C32=\"f\",B32=\"D\")),\nSUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2),VLOOKUP($A32,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D32,2)=\"Sc\",OR(C32=\"a\",C32=\"f\")),\nVLOOKUP(A32,Quantities[],Quantities!$I$2),\n\nIF(AND(B32=\"D\",C32=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B32=\"D\",B32=\"Q\"),\nSUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A32,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\", VLOOKUP(A32,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D32,2)=\"Sc\",B32=\"A\",OR(C32=\"d\",C32=\"f\"))),\n(SUM(VLOOKUP($A32,Quantities[],Quantities!$P$2)*VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$R$2)*VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$T$2)*VLOOKUP($A32,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D32,2)=\"Sc\",OR(C32=\"a\",C32=\"f\")),\nVLOOKUP(A32,Quantities[],Quantities!$J$2),\n\nIF(AND(B32=\"D\",C32=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2)),\n\nIF(AND(B32=\"D\", (VLOOKUP(A32,Quantities[],Quantities!$O$2)+VLOOKUP(A32,Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A32,Quantities[],Quantities!$P$2)*VLOOKUP(A32,Quantities[],Quantities!$O$2)\n+VLOOKUP(A32,Quantities[],Quantities!$R$2)*VLOOKUP(A32,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A32,Quantities[],Quantities!$T$2)*VLOOKUP(A32,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A32,Quantities[],Quantities!$O$2)+VLOOKUP(A32,Quantities[],Quantities!$Q$2)+VLOOKUP(A32,Quantities[],Quantities!$S$2)),\n\nIF($B32=\"Q\", (SUM(VLOOKUP($A32,Quantities[],Quantities!$P$2)*VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$R$2)*VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$T$2)*VLOOKUP($A32,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A32,Quantities[],Quantities!$O$2),VLOOKUP($A32,Quantities[],Quantities!$Q$2),VLOOKUP($A32,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A32,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D32,1)=\"U\",\"-\",VLOOKUP(D32,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$11","v":1201},"C","f",{"$f":"$B$8","v":"Sh1"},"1201-C-f-Sh1",{"$f":"IF(D33=\"Comb1\",CONCATENATE(VLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A33,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B33,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B33=\"B\",C33=\"a\"), \" Scraper Grading\", \"\"),\nIF(C33=\"b\",\"\",\"-\"),\nIF(C33=\"b\",\"\",VLOOKUP(A33,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A33,\"0\"),1)=\"5\",\"\",VLOOKUP(C33,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"IF(C33=\"f\",VLOOKUP(A33,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\",OR($C33=\"b\",$C33=\"f\")),\"\",VLOOKUP($A33,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C33=\"a\",C33=\"c\",C33=\"d\",C33=\"e\"),IF(OR(RIGHT(TEXT($A33,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A33,\"0\"),1)=\"5\"),VLOOKUP($A33,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A33,\"0\"),1)=\"5\",VLOOKUP($A33,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Haul Roads"},"-",{"$f":"IF(OR(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",OR(C33=\"d\",C33=\"f\")),AND(C33=\"f\",B33=\"D\")),\nSUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2),VLOOKUP($A33,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D33,2)=\"Sc\",OR(C33=\"a\",C33=\"f\")),\nVLOOKUP(A33,Quantities[],Quantities!$I$2),\n\nIF(AND(B33=\"D\",C33=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B33=\"D\",B33=\"Q\"),\nSUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A33,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D33,2)=\"Mg\", VLOOKUP(A33,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D33,2)=\"Sc\",B33=\"A\",OR(C33=\"d\",C33=\"f\"))),\n(SUM(VLOOKUP($A33,Quantities[],Quantities!$P$2)*VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$R$2)*VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$T$2)*VLOOKUP($A33,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D33,2)=\"Sc\",OR(C33=\"a\",C33=\"f\")),\nVLOOKUP(A33,Quantities[],Quantities!$J$2),\n\nIF(AND(B33=\"D\",C33=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2)),\n\nIF(AND(B33=\"D\", (VLOOKUP(A33,Quantities[],Quantities!$O$2)+VLOOKUP(A33,Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A33,Quantities[],Quantities!$P$2)*VLOOKUP(A33,Quantities[],Quantities!$O$2)\n+VLOOKUP(A33,Quantities[],Quantities!$R$2)*VLOOKUP(A33,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A33,Quantities[],Quantities!$T$2)*VLOOKUP(A33,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A33,Quantities[],Quantities!$O$2)+VLOOKUP(A33,Quantities[],Quantities!$Q$2)+VLOOKUP(A33,Quantities[],Quantities!$S$2)),\n\nIF($B33=\"Q\", (SUM(VLOOKUP($A33,Quantities[],Quantities!$P$2)*VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$R$2)*VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$T$2)*VLOOKUP($A33,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A33,Quantities[],Quantities!$O$2),VLOOKUP($A33,Quantities[],Quantities!$Q$2),VLOOKUP($A33,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A33,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D33,1)=\"U\",\"-\",VLOOKUP(D33,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$15","v":1300},"C","b",{"$f":"D31","v":"Sh1"},"1300-C-b-Sh1",{"$f":"IF(D34=\"Comb1\",CONCATENATE(VLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A34,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B34,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B34=\"B\",C34=\"a\"), \" Scraper Grading\", \"\"),\nIF(C34=\"b\",\"\",\"-\"),\nIF(C34=\"b\",\"\",VLOOKUP(A34,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\"\",VLOOKUP(C34,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C34=\"f\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\",OR($C34=\"b\",$C34=\"f\")),\"\",VLOOKUP($A34,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),IF(OR(RIGHT(TEXT($A34,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A34,\"0\"),1)=\"5\"),VLOOKUP($A34,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A34,\"0\"),1)=\"5\",VLOOKUP($A34,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A34,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A34,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C34=\"a\",C34=\"c\",C34=\"d\",C34=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A34,\"0\"),2)=\"00\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nIF(C34=\"f\",VLOOKUP(A34,Quantities[],Quantities!$B$2),\nVLOOKUP(A34,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",OR(C34=\"d\",C34=\"f\")),AND(C34=\"f\",B34=\"D\")),\nSUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2),VLOOKUP($A34,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D34,2)=\"Sc\",OR(C34=\"a\",C34=\"f\")),\nVLOOKUP(A34,Quantities[],Quantities!$I$2),\n\nIF(AND(B34=\"D\",C34=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B34=\"D\",B34=\"Q\"),\nSUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A34,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D34,2)=\"Mg\", VLOOKUP(A34,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D34,2)=\"Sc\",B34=\"A\",OR(C34=\"d\",C34=\"f\"))),\n(SUM(VLOOKUP($A34,Quantities[],Quantities!$P$2)*VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$R$2)*VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$T$2)*VLOOKUP($A34,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D34,2)=\"Sc\",OR(C34=\"a\",C34=\"f\")),\nVLOOKUP(A34,Quantities[],Quantities!$J$2),\n\nIF(AND(B34=\"D\",C34=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2)),\n\nIF(AND(B34=\"D\", (VLOOKUP(A34,Quantities[],Quantities!$O$2)+VLOOKUP(A34,Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A34,Quantities[],Quantities!$P$2)*VLOOKUP(A34,Quantities[],Quantities!$O$2)\n+VLOOKUP(A34,Quantities[],Quantities!$R$2)*VLOOKUP(A34,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A34,Quantities[],Quantities!$T$2)*VLOOKUP(A34,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A34,Quantities[],Quantities!$O$2)+VLOOKUP(A34,Quantities[],Quantities!$Q$2)+VLOOKUP(A34,Quantities[],Quantities!$S$2)),\n\nIF($B34=\"Q\", (SUM(VLOOKUP($A34,Quantities[],Quantities!$P$2)*VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$R$2)*VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$T$2)*VLOOKUP($A34,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A34,Quantities[],Quantities!$O$2),VLOOKUP($A34,Quantities[],Quantities!$Q$2),VLOOKUP($A34,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A34,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D34,1)=\"U\",\"-\",VLOOKUP(D34,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$16","v":1301},"C","f",{"$f":"D33","v":"Sh1"},"1301-C-f-Sh1",{"$f":"IF(D35=\"Comb1\",CONCATENATE(VLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A35,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B35,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B35=\"B\",C35=\"a\"), \" Scraper Grading\", \"\"),\nIF(C35=\"b\",\"\",\"-\"),\nIF(C35=\"b\",\"\",VLOOKUP(A35,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\"\",VLOOKUP(C35,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Collection Sump-Fill/Stockpile Material"},"EMW Waste ",{"$f":"IF(LEFT(TEXT(A35,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A35,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C35=\"a\",C35=\"c\",C35=\"d\",C35=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A35,\"0\"),2)=\"00\",VLOOKUP(A35,Quantities[],Quantities!$B$2),\nIF(C35=\"f\",VLOOKUP(A35,Quantities[],Quantities!$B$2),\nVLOOKUP(A35,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",OR(C35=\"d\",C35=\"f\")),AND(C35=\"f\",B35=\"D\")),\nSUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2),VLOOKUP($A35,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D35,2)=\"Sc\",OR(C35=\"a\",C35=\"f\")),\nVLOOKUP(A35,Quantities[],Quantities!$I$2),\n\nIF(AND(B35=\"D\",C35=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B35=\"D\",B35=\"Q\"),\nSUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A35,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D35,2)=\"Mg\", VLOOKUP(A35,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D35,2)=\"Sc\",B35=\"A\",OR(C35=\"d\",C35=\"f\"))),\n(SUM(VLOOKUP($A35,Quantities[],Quantities!$P$2)*VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$R$2)*VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$T$2)*VLOOKUP($A35,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D35,2)=\"Sc\",OR(C35=\"a\",C35=\"f\")),\nVLOOKUP(A35,Quantities[],Quantities!$J$2),\n\nIF(AND(B35=\"D\",C35=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2)),\n\nIF(AND(B35=\"D\", (VLOOKUP(A35,Quantities[],Quantities!$O$2)+VLOOKUP(A35,Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A35,Quantities[],Quantities!$P$2)*VLOOKUP(A35,Quantities[],Quantities!$O$2)\n+VLOOKUP(A35,Quantities[],Quantities!$R$2)*VLOOKUP(A35,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A35,Quantities[],Quantities!$T$2)*VLOOKUP(A35,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A35,Quantities[],Quantities!$O$2)+VLOOKUP(A35,Quantities[],Quantities!$Q$2)+VLOOKUP(A35,Quantities[],Quantities!$S$2)),\n\nIF($B35=\"Q\", (SUM(VLOOKUP($A35,Quantities[],Quantities!$P$2)*VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$R$2)*VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$T$2)*VLOOKUP($A35,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A35,Quantities[],Quantities!$O$2),VLOOKUP($A35,Quantities[],Quantities!$Q$2),VLOOKUP($A35,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A35,Quantities[],Quantities!$H$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D35,1)=\"U\",\"-\",VLOOKUP(D35,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$23","v":1500},"C","b",{"$f":"B8","v":"Sh1"},"1500-C-b-Sh1",{"$f":"IF(D36=\"Comb1\",CONCATENATE(VLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A36,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B36,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B36=\"B\",C36=\"a\"), \" Scraper Grading\", \"\"),\nIF(C36=\"b\",\"\",\"-\"),\nIF(C36=\"b\",\"\",VLOOKUP(A36,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\"\",VLOOKUP(C36,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Load-Cover"},{"$f":"IF(C36=\"f\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\",OR($C36=\"b\",$C36=\"f\")),\"\",VLOOKUP($A36,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),IF(OR(RIGHT(TEXT($A36,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A36,\"0\"),1)=\"5\"),VLOOKUP($A36,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A36,\"0\"),1)=\"5\",VLOOKUP($A36,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A36,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A36,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C36=\"a\",C36=\"c\",C36=\"d\",C36=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A36,\"0\"),2)=\"00\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nIF(C36=\"f\",VLOOKUP(A36,Quantities[],Quantities!$B$2),\nVLOOKUP(A36,Quantities[],Quantities!$C$2))\n)))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",OR(C36=\"d\",C36=\"f\")),AND(C36=\"f\",B36=\"D\")),\nSUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2),VLOOKUP($A36,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D36,2)=\"Sc\",OR(C36=\"a\",C36=\"f\")),\nVLOOKUP(A36,Quantities[],Quantities!$I$2),\n\nIF(AND(B36=\"D\",C36=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B36=\"D\",B36=\"Q\"),\nSUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A36,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D36,2)=\"Mg\", VLOOKUP(A36,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D36,2)=\"Sc\",B36=\"A\",OR(C36=\"d\",C36=\"f\"))),\n(SUM(VLOOKUP($A36,Quantities[],Quantities!$P$2)*VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$R$2)*VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$T$2)*VLOOKUP($A36,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D36,2)=\"Sc\",OR(C36=\"a\",C36=\"f\")),\nVLOOKUP(A36,Quantities[],Quantities!$J$2),\n\nIF(AND(B36=\"D\",C36=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2)),\n\nIF(AND(B36=\"D\", (VLOOKUP(A36,Quantities[],Quantities!$O$2)+VLOOKUP(A36,Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A36,Quantities[],Quantities!$P$2)*VLOOKUP(A36,Quantities[],Quantities!$O$2)\n+VLOOKUP(A36,Quantities[],Quantities!$R$2)*VLOOKUP(A36,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A36,Quantities[],Quantities!$T$2)*VLOOKUP(A36,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A36,Quantities[],Quantities!$O$2)+VLOOKUP(A36,Quantities[],Quantities!$Q$2)+VLOOKUP(A36,Quantities[],Quantities!$S$2)),\n\nIF($B36=\"Q\", (SUM(VLOOKUP($A36,Quantities[],Quantities!$P$2)*VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$R$2)*VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$T$2)*VLOOKUP($A36,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A36,Quantities[],Quantities!$O$2),VLOOKUP($A36,Quantities[],Quantities!$Q$2),VLOOKUP($A36,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A36,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D36,1)=\"U\",\"-\",VLOOKUP(D36,Equipment[],Equipment!$B$2))","v":"Hitachi EX3600-5"}]
[{"$f":"Quantities!$A$4","v":1000},"D","b",{"$f":"$B$7","v":"Tk4"},"1000-D-b-Tk4",{"$f":"IF(D37=\"Comb1\",CONCATENATE(VLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A37,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B37,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B37=\"B\",C37=\"a\"), \" Scraper Grading\", \"\"),\nIF(C37=\"b\",\"\",\"-\"),\nIF(C37=\"b\",\"\",VLOOKUP(A37,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\"\",VLOOKUP(C37,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C37=\"f\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\",OR($C37=\"b\",$C37=\"f\")),\"\",VLOOKUP($A37,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),IF(OR(RIGHT(TEXT($A37,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A37,\"0\"),1)=\"5\"),VLOOKUP($A37,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A37,\"0\"),1)=\"5\",VLOOKUP($A37,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A37,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A37,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C37=\"a\",C37=\"c\",C37=\"d\",C37=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A37,\"0\"),2)=\"00\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nIF(C37=\"f\",VLOOKUP(A37,Quantities[],Quantities!$B$2),\nVLOOKUP(A37,Quantities[],Quantities!$C$2))\n)))","v":"EMW Waste"},{"$f":"IF(OR(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",OR(C37=\"d\",C37=\"f\")),AND(C37=\"f\",B37=\"D\")),\nSUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2),VLOOKUP($A37,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D37,2)=\"Sc\",OR(C37=\"a\",C37=\"f\")),\nVLOOKUP(A37,Quantities[],Quantities!$I$2),\n\nIF(AND(B37=\"D\",C37=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B37=\"D\",B37=\"Q\"),\nSUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A37,Quantities[],Quantities!$G$2)\n))))","v":5900},{"$f":"IF(LEFT(D37,2)=\"Mg\", VLOOKUP(A37,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D37,2)=\"Sc\",B37=\"A\",OR(C37=\"d\",C37=\"f\"))),\n(SUM(VLOOKUP($A37,Quantities[],Quantities!$P$2)*VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$R$2)*VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$T$2)*VLOOKUP($A37,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D37,2)=\"Sc\",OR(C37=\"a\",C37=\"f\")),\nVLOOKUP(A37,Quantities[],Quantities!$J$2),\n\nIF(AND(B37=\"D\",C37=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2)),\n\nIF(AND(B37=\"D\", (VLOOKUP(A37,Quantities[],Quantities!$O$2)+VLOOKUP(A37,Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A37,Quantities[],Quantities!$P$2)*VLOOKUP(A37,Quantities[],Quantities!$O$2)\n+VLOOKUP(A37,Quantities[],Quantities!$R$2)*VLOOKUP(A37,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A37,Quantities[],Quantities!$T$2)*VLOOKUP(A37,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A37,Quantities[],Quantities!$O$2)+VLOOKUP(A37,Quantities[],Quantities!$Q$2)+VLOOKUP(A37,Quantities[],Quantities!$S$2)),\n\nIF($B37=\"Q\", (SUM(VLOOKUP($A37,Quantities[],Quantities!$P$2)*VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$R$2)*VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$T$2)*VLOOKUP($A37,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A37,Quantities[],Quantities!$O$2),VLOOKUP($A37,Quantities[],Quantities!$Q$2),VLOOKUP($A37,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A37,Quantities[],Quantities!$H$2)\n))))))","v":3.5593220338983052E-2},{"$f":"IF(LEFT(D37,1)=\"U\",\"-\",VLOOKUP(D37,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$7","v":1100},"D","b","Tk4","1100-D-b-Tk4",{"$f":"IF(D38=\"Comb1\",CONCATENATE(VLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A38,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B38,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B38=\"B\",C38=\"a\"), \" Scraper Grading\", \"\"),\nIF(C38=\"b\",\"\",\"-\"),\nIF(C38=\"b\",\"\",VLOOKUP(A38,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\"\",VLOOKUP(C38,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C38=\"f\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\",OR($C38=\"b\",$C38=\"f\")),\"\",VLOOKUP($A38,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),IF(OR(RIGHT(TEXT($A38,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A38,\"0\"),1)=\"5\"),VLOOKUP($A38,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A38,\"0\"),1)=\"5\",VLOOKUP($A38,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A38,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A38,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C38=\"a\",C38=\"c\",C38=\"d\",C38=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A38,\"0\"),2)=\"00\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nIF(C38=\"f\",VLOOKUP(A38,Quantities[],Quantities!$B$2),\nVLOOKUP(A38,Quantities[],Quantities!$C$2))\n)))","v":"6HW Waste"},{"$f":"IF(OR(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",OR(C38=\"d\",C38=\"f\")),AND(C38=\"f\",B38=\"D\")),\nSUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2),VLOOKUP($A38,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D38,2)=\"Sc\",OR(C38=\"a\",C38=\"f\")),\nVLOOKUP(A38,Quantities[],Quantities!$I$2),\n\nIF(AND(B38=\"D\",C38=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B38=\"D\",B38=\"Q\"),\nSUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A38,Quantities[],Quantities!$G$2)\n))))","v":4200},{"$f":"IF(LEFT(D38,2)=\"Mg\", VLOOKUP(A38,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D38,2)=\"Sc\",B38=\"A\",OR(C38=\"d\",C38=\"f\"))),\n(SUM(VLOOKUP($A38,Quantities[],Quantities!$P$2)*VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$R$2)*VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$T$2)*VLOOKUP($A38,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D38,2)=\"Sc\",OR(C38=\"a\",C38=\"f\")),\nVLOOKUP(A38,Quantities[],Quantities!$J$2),\n\nIF(AND(B38=\"D\",C38=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2)),\n\nIF(AND(B38=\"D\", (VLOOKUP(A38,Quantities[],Quantities!$O$2)+VLOOKUP(A38,Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A38,Quantities[],Quantities!$P$2)*VLOOKUP(A38,Quantities[],Quantities!$O$2)\n+VLOOKUP(A38,Quantities[],Quantities!$R$2)*VLOOKUP(A38,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A38,Quantities[],Quantities!$T$2)*VLOOKUP(A38,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A38,Quantities[],Quantities!$O$2)+VLOOKUP(A38,Quantities[],Quantities!$Q$2)+VLOOKUP(A38,Quantities[],Quantities!$S$2)),\n\nIF($B38=\"Q\", (SUM(VLOOKUP($A38,Quantities[],Quantities!$P$2)*VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$R$2)*VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$T$2)*VLOOKUP($A38,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A38,Quantities[],Quantities!$O$2),VLOOKUP($A38,Quantities[],Quantities!$Q$2),VLOOKUP($A38,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A38,Quantities[],Quantities!$H$2)\n))))))","v":4.9426190476190478E-2},{"$f":"IF(LEFT(D38,1)=\"U\",\"-\",VLOOKUP(D38,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$11","v":1201},"D","f","Tk4","1201-D-f-Tk4",{"$f":"IF(D39=\"Comb1\",CONCATENATE(VLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A39,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B39,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B39=\"B\",C39=\"a\"), \" Scraper Grading\", \"\"),\nIF(C39=\"b\",\"\",\"-\"),\nIF(C39=\"b\",\"\",VLOOKUP(A39,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A39,\"0\"),1)=\"5\",\"\",VLOOKUP(C39,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"IF(C39=\"f\",VLOOKUP(A39,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\",OR($C39=\"b\",$C39=\"f\")),\"\",VLOOKUP($A39,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C39=\"a\",C39=\"c\",C39=\"d\",C39=\"e\"),IF(OR(RIGHT(TEXT($A39,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A39,\"0\"),1)=\"5\"),VLOOKUP($A39,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A39,\"0\"),1)=\"5\",VLOOKUP($A39,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Haul Roads"},"-",{"$f":"IF(OR(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",OR(C39=\"d\",C39=\"f\")),AND(C39=\"f\",B39=\"D\")),\nSUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2),VLOOKUP($A39,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D39,2)=\"Sc\",OR(C39=\"a\",C39=\"f\")),\nVLOOKUP(A39,Quantities[],Quantities!$I$2),\n\nIF(AND(B39=\"D\",C39=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B39=\"D\",B39=\"Q\"),\nSUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A39,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\", VLOOKUP(A39,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D39,2)=\"Sc\",B39=\"A\",OR(C39=\"d\",C39=\"f\"))),\n(SUM(VLOOKUP($A39,Quantities[],Quantities!$P$2)*VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$R$2)*VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$T$2)*VLOOKUP($A39,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D39,2)=\"Sc\",OR(C39=\"a\",C39=\"f\")),\nVLOOKUP(A39,Quantities[],Quantities!$J$2),\n\nIF(AND(B39=\"D\",C39=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2)),\n\nIF(AND(B39=\"D\", (VLOOKUP(A39,Quantities[],Quantities!$O$2)+VLOOKUP(A39,Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A39,Quantities[],Quantities!$P$2)*VLOOKUP(A39,Quantities[],Quantities!$O$2)\n+VLOOKUP(A39,Quantities[],Quantities!$R$2)*VLOOKUP(A39,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A39,Quantities[],Quantities!$T$2)*VLOOKUP(A39,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A39,Quantities[],Quantities!$O$2)+VLOOKUP(A39,Quantities[],Quantities!$Q$2)+VLOOKUP(A39,Quantities[],Quantities!$S$2)),\n\nIF($B39=\"Q\", (SUM(VLOOKUP($A39,Quantities[],Quantities!$P$2)*VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$R$2)*VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$T$2)*VLOOKUP($A39,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A39,Quantities[],Quantities!$O$2),VLOOKUP($A39,Quantities[],Quantities!$Q$2),VLOOKUP($A39,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A39,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D39,1)=\"U\",\"-\",VLOOKUP(D39,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$15","v":1300},"D","b","Tk4","1300-D-b-Tk4",{"$f":"IF(D40=\"Comb1\",CONCATENATE(VLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A40,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B40,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B40=\"B\",C40=\"a\"), \" Scraper Grading\", \"\"),\nIF(C40=\"b\",\"\",\"-\"),\nIF(C40=\"b\",\"\",VLOOKUP(A40,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\"\",VLOOKUP(C40,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C40=\"f\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\",OR($C40=\"b\",$C40=\"f\")),\"\",VLOOKUP($A40,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),IF(OR(RIGHT(TEXT($A40,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A40,\"0\"),1)=\"5\"),VLOOKUP($A40,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A40,\"0\"),1)=\"5\",VLOOKUP($A40,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A40,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A40,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C40=\"a\",C40=\"c\",C40=\"d\",C40=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A40,\"0\"),2)=\"00\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nIF(C40=\"f\",VLOOKUP(A40,Quantities[],Quantities!$B$2),\nVLOOKUP(A40,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",OR(C40=\"d\",C40=\"f\")),AND(C40=\"f\",B40=\"D\")),\nSUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2),VLOOKUP($A40,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D40,2)=\"Sc\",OR(C40=\"a\",C40=\"f\")),\nVLOOKUP(A40,Quantities[],Quantities!$I$2),\n\nIF(AND(B40=\"D\",C40=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B40=\"D\",B40=\"Q\"),\nSUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A40,Quantities[],Quantities!$G$2)\n))))","v":4200},{"$f":"IF(LEFT(D40,2)=\"Mg\", VLOOKUP(A40,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D40,2)=\"Sc\",B40=\"A\",OR(C40=\"d\",C40=\"f\"))),\n(SUM(VLOOKUP($A40,Quantities[],Quantities!$P$2)*VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$R$2)*VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$T$2)*VLOOKUP($A40,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D40,2)=\"Sc\",OR(C40=\"a\",C40=\"f\")),\nVLOOKUP(A40,Quantities[],Quantities!$J$2),\n\nIF(AND(B40=\"D\",C40=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2)),\n\nIF(AND(B40=\"D\", (VLOOKUP(A40,Quantities[],Quantities!$O$2)+VLOOKUP(A40,Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A40,Quantities[],Quantities!$P$2)*VLOOKUP(A40,Quantities[],Quantities!$O$2)\n+VLOOKUP(A40,Quantities[],Quantities!$R$2)*VLOOKUP(A40,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A40,Quantities[],Quantities!$T$2)*VLOOKUP(A40,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A40,Quantities[],Quantities!$O$2)+VLOOKUP(A40,Quantities[],Quantities!$Q$2)+VLOOKUP(A40,Quantities[],Quantities!$S$2)),\n\nIF($B40=\"Q\", (SUM(VLOOKUP($A40,Quantities[],Quantities!$P$2)*VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$R$2)*VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$T$2)*VLOOKUP($A40,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A40,Quantities[],Quantities!$O$2),VLOOKUP($A40,Quantities[],Quantities!$Q$2),VLOOKUP($A40,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A40,Quantities[],Quantities!$H$2)\n))))))","v":0.17299166666666668},{"$f":"IF(LEFT(D40,1)=\"U\",\"-\",VLOOKUP(D40,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$16","v":1301},"D","f","Tk4","1301-D-f-Tk4",{"$f":"IF(D41=\"Comb1\",CONCATENATE(VLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A41,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B41,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B41=\"B\",C41=\"a\"), \" Scraper Grading\", \"\"),\nIF(C41=\"b\",\"\",\"-\"),\nIF(C41=\"b\",\"\",VLOOKUP(A41,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\"\",VLOOKUP(C41,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Collection Sump-Fill/Stockpile Material"},"EMW Waste ",{"$f":"IF(LEFT(TEXT(A41,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A41,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C41=\"a\",C41=\"c\",C41=\"d\",C41=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A41,\"0\"),2)=\"00\",VLOOKUP(A41,Quantities[],Quantities!$B$2),\nIF(C41=\"f\",VLOOKUP(A41,Quantities[],Quantities!$B$2),\nVLOOKUP(A41,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",OR(C41=\"d\",C41=\"f\")),AND(C41=\"f\",B41=\"D\")),\nSUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2),VLOOKUP($A41,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D41,2)=\"Sc\",OR(C41=\"a\",C41=\"f\")),\nVLOOKUP(A41,Quantities[],Quantities!$I$2),\n\nIF(AND(B41=\"D\",C41=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B41=\"D\",B41=\"Q\"),\nSUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A41,Quantities[],Quantities!$G$2)\n))))","v":11380},{"$f":"IF(LEFT(D41,2)=\"Mg\", VLOOKUP(A41,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D41,2)=\"Sc\",B41=\"A\",OR(C41=\"d\",C41=\"f\"))),\n(SUM(VLOOKUP($A41,Quantities[],Quantities!$P$2)*VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$R$2)*VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$T$2)*VLOOKUP($A41,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D41,2)=\"Sc\",OR(C41=\"a\",C41=\"f\")),\nVLOOKUP(A41,Quantities[],Quantities!$J$2),\n\nIF(AND(B41=\"D\",C41=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2)),\n\nIF(AND(B41=\"D\", (VLOOKUP(A41,Quantities[],Quantities!$O$2)+VLOOKUP(A41,Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A41,Quantities[],Quantities!$P$2)*VLOOKUP(A41,Quantities[],Quantities!$O$2)\n+VLOOKUP(A41,Quantities[],Quantities!$R$2)*VLOOKUP(A41,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A41,Quantities[],Quantities!$T$2)*VLOOKUP(A41,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A41,Quantities[],Quantities!$O$2)+VLOOKUP(A41,Quantities[],Quantities!$Q$2)+VLOOKUP(A41,Quantities[],Quantities!$S$2)),\n\nIF($B41=\"Q\", (SUM(VLOOKUP($A41,Quantities[],Quantities!$P$2)*VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$R$2)*VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$T$2)*VLOOKUP($A41,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A41,Quantities[],Quantities!$O$2),VLOOKUP($A41,Quantities[],Quantities!$Q$2),VLOOKUP($A41,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A41,Quantities[],Quantities!$H$2)\n))))))","v":-5.7091915641476275E-2},{"$f":"IF(LEFT(D41,1)=\"U\",\"-\",VLOOKUP(D41,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$23","v":1500},"D","b","Tk4","1500-D-b-Tk4",{"$f":"IF(D42=\"Comb1\",CONCATENATE(VLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A42,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B42,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B42=\"B\",C42=\"a\"), \" Scraper Grading\", \"\"),\nIF(C42=\"b\",\"\",\"-\"),\nIF(C42=\"b\",\"\",VLOOKUP(A42,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\"\",VLOOKUP(C42,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Haul-Cover"},{"$f":"IF(C42=\"f\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\",OR($C42=\"b\",$C42=\"f\")),\"\",VLOOKUP($A42,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),IF(OR(RIGHT(TEXT($A42,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A42,\"0\"),1)=\"5\"),VLOOKUP($A42,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A42,\"0\"),1)=\"5\",VLOOKUP($A42,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A42,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A42,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C42=\"a\",C42=\"c\",C42=\"d\",C42=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A42,\"0\"),2)=\"00\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nIF(C42=\"f\",VLOOKUP(A42,Quantities[],Quantities!$B$2),\nVLOOKUP(A42,Quantities[],Quantities!$C$2))\n)))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",OR(C42=\"d\",C42=\"f\")),AND(C42=\"f\",B42=\"D\")),\nSUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2),VLOOKUP($A42,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D42,2)=\"Sc\",OR(C42=\"a\",C42=\"f\")),\nVLOOKUP(A42,Quantities[],Quantities!$I$2),\n\nIF(AND(B42=\"D\",C42=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B42=\"D\",B42=\"Q\"),\nSUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A42,Quantities[],Quantities!$G$2)\n))))","v":4200},{"$f":"IF(LEFT(D42,2)=\"Mg\", VLOOKUP(A42,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D42,2)=\"Sc\",B42=\"A\",OR(C42=\"d\",C42=\"f\"))),\n(SUM(VLOOKUP($A42,Quantities[],Quantities!$P$2)*VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$R$2)*VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$T$2)*VLOOKUP($A42,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D42,2)=\"Sc\",OR(C42=\"a\",C42=\"f\")),\nVLOOKUP(A42,Quantities[],Quantities!$J$2),\n\nIF(AND(B42=\"D\",C42=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2)),\n\nIF(AND(B42=\"D\", (VLOOKUP(A42,Quantities[],Quantities!$O$2)+VLOOKUP(A42,Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A42,Quantities[],Quantities!$P$2)*VLOOKUP(A42,Quantities[],Quantities!$O$2)\n+VLOOKUP(A42,Quantities[],Quantities!$R$2)*VLOOKUP(A42,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A42,Quantities[],Quantities!$T$2)*VLOOKUP(A42,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A42,Quantities[],Quantities!$O$2)+VLOOKUP(A42,Quantities[],Quantities!$Q$2)+VLOOKUP(A42,Quantities[],Quantities!$S$2)),\n\nIF($B42=\"Q\", (SUM(VLOOKUP($A42,Quantities[],Quantities!$P$2)*VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$R$2)*VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$T$2)*VLOOKUP($A42,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A42,Quantities[],Quantities!$O$2),VLOOKUP($A42,Quantities[],Quantities!$Q$2),VLOOKUP($A42,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A42,Quantities[],Quantities!$H$2)\n))))))","v":9.4359090909090906E-2},{"$f":"IF(LEFT(D42,1)=\"U\",\"-\",VLOOKUP(D42,Equipment[],Equipment!$B$2))","v":"Komatsu 730E"}]
[{"$f":"Quantities!$A$4","v":1000},"A","d","Mg1","1000-A-d-Mg1",{"$f":"IF(D43=\"Comb1\",CONCATENATE(VLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A43,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B43,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B43=\"B\",C43=\"a\"), \" Scraper Grading\", \"\"),\nIF(C43=\"b\",\"\",\"-\"),\nIF(C43=\"b\",\"\",VLOOKUP(A43,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\"\",VLOOKUP(C43,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"IF(C43=\"f\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\",OR($C43=\"b\",$C43=\"f\")),\"\",VLOOKUP($A43,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),IF(OR(RIGHT(TEXT($A43,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A43,\"0\"),1)=\"5\"),VLOOKUP($A43,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A43,\"0\"),1)=\"5\",VLOOKUP($A43,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" EMW Waste"},{"$f":"IF(LEFT(TEXT(A43,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A43,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C43=\"a\",C43=\"c\",C43=\"d\",C43=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A43,\"0\"),2)=\"00\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nIF(C43=\"f\",VLOOKUP(A43,Quantities[],Quantities!$B$2),\nVLOOKUP(A43,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",OR(C43=\"d\",C43=\"f\")),AND(C43=\"f\",B43=\"D\")),\nSUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2),VLOOKUP($A43,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D43,2)=\"Sc\",OR(C43=\"a\",C43=\"f\")),\nVLOOKUP(A43,Quantities[],Quantities!$I$2),\n\nIF(AND(B43=\"D\",C43=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B43=\"D\",B43=\"Q\"),\nSUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A43,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D43,2)=\"Mg\", VLOOKUP(A43,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D43,2)=\"Sc\",B43=\"A\",OR(C43=\"d\",C43=\"f\"))),\n(SUM(VLOOKUP($A43,Quantities[],Quantities!$P$2)*VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$R$2)*VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$T$2)*VLOOKUP($A43,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D43,2)=\"Sc\",OR(C43=\"a\",C43=\"f\")),\nVLOOKUP(A43,Quantities[],Quantities!$J$2),\n\nIF(AND(B43=\"D\",C43=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2)),\n\nIF(AND(B43=\"D\", (VLOOKUP(A43,Quantities[],Quantities!$O$2)+VLOOKUP(A43,Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A43,Quantities[],Quantities!$P$2)*VLOOKUP(A43,Quantities[],Quantities!$O$2)\n+VLOOKUP(A43,Quantities[],Quantities!$R$2)*VLOOKUP(A43,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A43,Quantities[],Quantities!$T$2)*VLOOKUP(A43,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A43,Quantities[],Quantities!$O$2)+VLOOKUP(A43,Quantities[],Quantities!$Q$2)+VLOOKUP(A43,Quantities[],Quantities!$S$2)),\n\nIF($B43=\"Q\", (SUM(VLOOKUP($A43,Quantities[],Quantities!$P$2)*VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$R$2)*VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$T$2)*VLOOKUP($A43,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A43,Quantities[],Quantities!$O$2),VLOOKUP($A43,Quantities[],Quantities!$Q$2),VLOOKUP($A43,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A43,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D43,1)=\"U\",\"-\",VLOOKUP(D43,Equipment[],Equipment!$B$2))","v":"Cat 16M - Final Grading"}]
[{"$f":"Quantities!$A$7","v":1100},"A","d","Mg1","1100-A-d-Mg1",{"$f":"IF(D44=\"Comb1\",CONCATENATE(VLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A44,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B44,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B44=\"B\",C44=\"a\"), \" Scraper Grading\", \"\"),\nIF(C44=\"b\",\"\",\"-\"),\nIF(C44=\"b\",\"\",VLOOKUP(A44,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\"\",VLOOKUP(C44,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"IF(C44=\"f\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\",OR($C44=\"b\",$C44=\"f\")),\"\",VLOOKUP($A44,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),IF(OR(RIGHT(TEXT($A44,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A44,\"0\"),1)=\"5\"),VLOOKUP($A44,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A44,\"0\"),1)=\"5\",VLOOKUP($A44,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" 6HW Waste"},{"$f":"IF(LEFT(TEXT(A44,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A44,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C44=\"a\",C44=\"c\",C44=\"d\",C44=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A44,\"0\"),2)=\"00\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nIF(C44=\"f\",VLOOKUP(A44,Quantities[],Quantities!$B$2),\nVLOOKUP(A44,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",OR(C44=\"d\",C44=\"f\")),AND(C44=\"f\",B44=\"D\")),\nSUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2),VLOOKUP($A44,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D44,2)=\"Sc\",OR(C44=\"a\",C44=\"f\")),\nVLOOKUP(A44,Quantities[],Quantities!$I$2),\n\nIF(AND(B44=\"D\",C44=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B44=\"D\",B44=\"Q\"),\nSUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A44,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D44,2)=\"Mg\", VLOOKUP(A44,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D44,2)=\"Sc\",B44=\"A\",OR(C44=\"d\",C44=\"f\"))),\n(SUM(VLOOKUP($A44,Quantities[],Quantities!$P$2)*VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$R$2)*VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$T$2)*VLOOKUP($A44,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D44,2)=\"Sc\",OR(C44=\"a\",C44=\"f\")),\nVLOOKUP(A44,Quantities[],Quantities!$J$2),\n\nIF(AND(B44=\"D\",C44=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2)),\n\nIF(AND(B44=\"D\", (VLOOKUP(A44,Quantities[],Quantities!$O$2)+VLOOKUP(A44,Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A44,Quantities[],Quantities!$P$2)*VLOOKUP(A44,Quantities[],Quantities!$O$2)\n+VLOOKUP(A44,Quantities[],Quantities!$R$2)*VLOOKUP(A44,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A44,Quantities[],Quantities!$T$2)*VLOOKUP(A44,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A44,Quantities[],Quantities!$O$2)+VLOOKUP(A44,Quantities[],Quantities!$Q$2)+VLOOKUP(A44,Quantities[],Quantities!$S$2)),\n\nIF($B44=\"Q\", (SUM(VLOOKUP($A44,Quantities[],Quantities!$P$2)*VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$R$2)*VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$T$2)*VLOOKUP($A44,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A44,Quantities[],Quantities!$O$2),VLOOKUP($A44,Quantities[],Quantities!$Q$2),VLOOKUP($A44,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A44,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D44,1)=\"U\",\"-\",VLOOKUP(D44,Equipment[],Equipment!$B$2))","v":"Cat 16M - Final Grading"}]
[{"$f":"Quantities!$A$15","v":1300},"A","d","Mg1","1300-A-d-Mg1",{"$f":"IF(D45=\"Comb1\",CONCATENATE(VLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A45,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B45,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B45=\"B\",C45=\"a\"), \" Scraper Grading\", \"\"),\nIF(C45=\"b\",\"\",\"-\"),\nIF(C45=\"b\",\"\",VLOOKUP(A45,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\"\",VLOOKUP(C45,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Open Pit-Placed Cover"},{"$f":"IF(C45=\"f\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\",OR($C45=\"b\",$C45=\"f\")),\"\",VLOOKUP($A45,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),IF(OR(RIGHT(TEXT($A45,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A45,\"0\"),1)=\"5\"),VLOOKUP($A45,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A45,\"0\"),1)=\"5\",VLOOKUP($A45,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Emma Backfill Areas"},{"$f":"IF(LEFT(TEXT(A45,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A45,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C45=\"a\",C45=\"c\",C45=\"d\",C45=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A45,\"0\"),2)=\"00\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nIF(C45=\"f\",VLOOKUP(A45,Quantities[],Quantities!$B$2),\nVLOOKUP(A45,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",OR(C45=\"d\",C45=\"f\")),AND(C45=\"f\",B45=\"D\")),\nSUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2),VLOOKUP($A45,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D45,2)=\"Sc\",OR(C45=\"a\",C45=\"f\")),\nVLOOKUP(A45,Quantities[],Quantities!$I$2),\n\nIF(AND(B45=\"D\",C45=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B45=\"D\",B45=\"Q\"),\nSUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A45,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D45,2)=\"Mg\", VLOOKUP(A45,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D45,2)=\"Sc\",B45=\"A\",OR(C45=\"d\",C45=\"f\"))),\n(SUM(VLOOKUP($A45,Quantities[],Quantities!$P$2)*VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$R$2)*VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$T$2)*VLOOKUP($A45,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D45,2)=\"Sc\",OR(C45=\"a\",C45=\"f\")),\nVLOOKUP(A45,Quantities[],Quantities!$J$2),\n\nIF(AND(B45=\"D\",C45=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2)),\n\nIF(AND(B45=\"D\", (VLOOKUP(A45,Quantities[],Quantities!$O$2)+VLOOKUP(A45,Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A45,Quantities[],Quantities!$P$2)*VLOOKUP(A45,Quantities[],Quantities!$O$2)\n+VLOOKUP(A45,Quantities[],Quantities!$R$2)*VLOOKUP(A45,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A45,Quantities[],Quantities!$T$2)*VLOOKUP(A45,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A45,Quantities[],Quantities!$O$2)+VLOOKUP(A45,Quantities[],Quantities!$Q$2)+VLOOKUP(A45,Quantities[],Quantities!$S$2)),\n\nIF($B45=\"Q\", (SUM(VLOOKUP($A45,Quantities[],Quantities!$P$2)*VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$R$2)*VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$T$2)*VLOOKUP($A45,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A45,Quantities[],Quantities!$O$2),VLOOKUP($A45,Quantities[],Quantities!$Q$2),VLOOKUP($A45,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A45,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D45,1)=\"U\",\"-\",VLOOKUP(D45,Equipment[],Equipment!$B$2))","v":"Cat 16M - Final Grading"}]
[{"$f":"Quantities!$A$23","v":1500},"A","d","Mg1","1500-A-d-Mg1",{"$f":"IF(D46=\"Comb1\",CONCATENATE(VLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A46,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B46,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B46=\"B\",C46=\"a\"), \" Scraper Grading\", \"\"),\nIF(C46=\"b\",\"\",\"-\"),\nIF(C46=\"b\",\"\",VLOOKUP(A46,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\"\",VLOOKUP(C46,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"IF(C46=\"f\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\",OR($C46=\"b\",$C46=\"f\")),\"\",VLOOKUP($A46,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),IF(OR(RIGHT(TEXT($A46,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A46,\"0\"),1)=\"5\"),VLOOKUP($A46,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A46,\"0\"),1)=\"5\",VLOOKUP($A46,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(LEFT(TEXT(A46,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A46,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C46=\"a\",C46=\"c\",C46=\"d\",C46=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A46,\"0\"),2)=\"00\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nIF(C46=\"f\",VLOOKUP(A46,Quantities[],Quantities!$B$2),\nVLOOKUP(A46,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",OR(C46=\"d\",C46=\"f\")),AND(C46=\"f\",B46=\"D\")),\nSUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2),VLOOKUP($A46,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D46,2)=\"Sc\",OR(C46=\"a\",C46=\"f\")),\nVLOOKUP(A46,Quantities[],Quantities!$I$2),\n\nIF(AND(B46=\"D\",C46=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B46=\"D\",B46=\"Q\"),\nSUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A46,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D46,2)=\"Mg\", VLOOKUP(A46,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D46,2)=\"Sc\",B46=\"A\",OR(C46=\"d\",C46=\"f\"))),\n(SUM(VLOOKUP($A46,Quantities[],Quantities!$P$2)*VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$R$2)*VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$T$2)*VLOOKUP($A46,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D46,2)=\"Sc\",OR(C46=\"a\",C46=\"f\")),\nVLOOKUP(A46,Quantities[],Quantities!$J$2),\n\nIF(AND(B46=\"D\",C46=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2)),\n\nIF(AND(B46=\"D\", (VLOOKUP(A46,Quantities[],Quantities!$O$2)+VLOOKUP(A46,Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A46,Quantities[],Quantities!$P$2)*VLOOKUP(A46,Quantities[],Quantities!$O$2)\n+VLOOKUP(A46,Quantities[],Quantities!$R$2)*VLOOKUP(A46,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A46,Quantities[],Quantities!$T$2)*VLOOKUP(A46,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A46,Quantities[],Quantities!$O$2)+VLOOKUP(A46,Quantities[],Quantities!$Q$2)+VLOOKUP(A46,Quantities[],Quantities!$S$2)),\n\nIF($B46=\"Q\", (SUM(VLOOKUP($A46,Quantities[],Quantities!$P$2)*VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$R$2)*VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$T$2)*VLOOKUP($A46,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A46,Quantities[],Quantities!$O$2),VLOOKUP($A46,Quantities[],Quantities!$Q$2),VLOOKUP($A46,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A46,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D46,1)=\"U\",\"-\",VLOOKUP(D46,Equipment[],Equipment!$B$2))","v":"Cat 16M - Final Grading"}]
[{"$f":"Quantities!$A$4","v":1000},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1000-J-e-U2a",{"$f":"IF(D47=\"Comb1\",CONCATENATE(VLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A47,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B47,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B47=\"B\",C47=\"a\"), \" Scraper Grading\", \"\"),\nIF(C47=\"b\",\"\",\"-\"),\nIF(C47=\"b\",\"\",VLOOKUP(A47,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\"\",VLOOKUP(C47,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"IF(C47=\"f\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\",OR($C47=\"b\",$C47=\"f\")),\"\",VLOOKUP($A47,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),IF(OR(RIGHT(TEXT($A47,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A47,\"0\"),1)=\"5\"),VLOOKUP($A47,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A47,\"0\"),1)=\"5\",VLOOKUP($A47,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" EMW Waste"},{"$f":"IF(LEFT(TEXT(A47,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A47,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C47=\"a\",C47=\"c\",C47=\"d\",C47=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A47,\"0\"),2)=\"00\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nIF(C47=\"f\",VLOOKUP(A47,Quantities[],Quantities!$B$2),\nVLOOKUP(A47,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",OR(C47=\"d\",C47=\"f\")),AND(C47=\"f\",B47=\"D\")),\nSUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2),VLOOKUP($A47,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D47,2)=\"Sc\",OR(C47=\"a\",C47=\"f\")),\nVLOOKUP(A47,Quantities[],Quantities!$I$2),\n\nIF(AND(B47=\"D\",C47=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B47=\"D\",B47=\"Q\"),\nSUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A47,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\", VLOOKUP(A47,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D47,2)=\"Sc\",B47=\"A\",OR(C47=\"d\",C47=\"f\"))),\n(SUM(VLOOKUP($A47,Quantities[],Quantities!$P$2)*VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$R$2)*VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$T$2)*VLOOKUP($A47,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D47,2)=\"Sc\",OR(C47=\"a\",C47=\"f\")),\nVLOOKUP(A47,Quantities[],Quantities!$J$2),\n\nIF(AND(B47=\"D\",C47=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2)),\n\nIF(AND(B47=\"D\", (VLOOKUP(A47,Quantities[],Quantities!$O$2)+VLOOKUP(A47,Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A47,Quantities[],Quantities!$P$2)*VLOOKUP(A47,Quantities[],Quantities!$O$2)\n+VLOOKUP(A47,Quantities[],Quantities!$R$2)*VLOOKUP(A47,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A47,Quantities[],Quantities!$T$2)*VLOOKUP(A47,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A47,Quantities[],Quantities!$O$2)+VLOOKUP(A47,Quantities[],Quantities!$Q$2)+VLOOKUP(A47,Quantities[],Quantities!$S$2)),\n\nIF($B47=\"Q\", (SUM(VLOOKUP($A47,Quantities[],Quantities!$P$2)*VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$R$2)*VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$T$2)*VLOOKUP($A47,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A47,Quantities[],Quantities!$O$2),VLOOKUP($A47,Quantities[],Quantities!$Q$2),VLOOKUP($A47,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A47,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D47,1)=\"U\",\"-\",VLOOKUP(D47,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$7","v":1100},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1100-J-e-U2a",{"$f":"IF(D48=\"Comb1\",CONCATENATE(VLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A48,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B48,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B48=\"B\",C48=\"a\"), \" Scraper Grading\", \"\"),\nIF(C48=\"b\",\"\",\"-\"),\nIF(C48=\"b\",\"\",VLOOKUP(A48,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\"\",VLOOKUP(C48,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"IF(C48=\"f\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\",OR($C48=\"b\",$C48=\"f\")),\"\",VLOOKUP($A48,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),IF(OR(RIGHT(TEXT($A48,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A48,\"0\"),1)=\"5\"),VLOOKUP($A48,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A48,\"0\"),1)=\"5\",VLOOKUP($A48,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" 6HW Waste"},{"$f":"IF(LEFT(TEXT(A48,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A48,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C48=\"a\",C48=\"c\",C48=\"d\",C48=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A48,\"0\"),2)=\"00\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nIF(C48=\"f\",VLOOKUP(A48,Quantities[],Quantities!$B$2),\nVLOOKUP(A48,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",OR(C48=\"d\",C48=\"f\")),AND(C48=\"f\",B48=\"D\")),\nSUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2),VLOOKUP($A48,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D48,2)=\"Sc\",OR(C48=\"a\",C48=\"f\")),\nVLOOKUP(A48,Quantities[],Quantities!$I$2),\n\nIF(AND(B48=\"D\",C48=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B48=\"D\",B48=\"Q\"),\nSUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A48,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\", VLOOKUP(A48,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D48,2)=\"Sc\",B48=\"A\",OR(C48=\"d\",C48=\"f\"))),\n(SUM(VLOOKUP($A48,Quantities[],Quantities!$P$2)*VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$R$2)*VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$T$2)*VLOOKUP($A48,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D48,2)=\"Sc\",OR(C48=\"a\",C48=\"f\")),\nVLOOKUP(A48,Quantities[],Quantities!$J$2),\n\nIF(AND(B48=\"D\",C48=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2)),\n\nIF(AND(B48=\"D\", (VLOOKUP(A48,Quantities[],Quantities!$O$2)+VLOOKUP(A48,Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A48,Quantities[],Quantities!$P$2)*VLOOKUP(A48,Quantities[],Quantities!$O$2)\n+VLOOKUP(A48,Quantities[],Quantities!$R$2)*VLOOKUP(A48,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A48,Quantities[],Quantities!$T$2)*VLOOKUP(A48,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A48,Quantities[],Quantities!$O$2)+VLOOKUP(A48,Quantities[],Quantities!$Q$2)+VLOOKUP(A48,Quantities[],Quantities!$S$2)),\n\nIF($B48=\"Q\", (SUM(VLOOKUP($A48,Quantities[],Quantities!$P$2)*VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$R$2)*VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$T$2)*VLOOKUP($A48,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A48,Quantities[],Quantities!$O$2),VLOOKUP($A48,Quantities[],Quantities!$Q$2),VLOOKUP($A48,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A48,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D48,1)=\"U\",\"-\",VLOOKUP(D48,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$10","v":1200},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1200-J-e-U2a",{"$f":"IF(D49=\"Comb1\",CONCATENATE(VLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A49,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B49,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B49=\"B\",C49=\"a\"), \" Scraper Grading\", \"\"),\nIF(C49=\"b\",\"\",\"-\"),\nIF(C49=\"b\",\"\",VLOOKUP(A49,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\"\",VLOOKUP(C49,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"IF(C49=\"f\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\",OR($C49=\"b\",$C49=\"f\")),\"\",VLOOKUP($A49,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),IF(OR(RIGHT(TEXT($A49,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A49,\"0\"),1)=\"5\"),VLOOKUP($A49,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A49,\"0\"),1)=\"5\",VLOOKUP($A49,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Haul Roads"},{"$f":"IF(LEFT(TEXT(A49,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A49,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C49=\"a\",C49=\"c\",C49=\"d\",C49=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A49,\"0\"),2)=\"00\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nIF(C49=\"f\",VLOOKUP(A49,Quantities[],Quantities!$B$2),\nVLOOKUP(A49,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",OR(C49=\"d\",C49=\"f\")),AND(C49=\"f\",B49=\"D\")),\nSUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2),VLOOKUP($A49,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D49,2)=\"Sc\",OR(C49=\"a\",C49=\"f\")),\nVLOOKUP(A49,Quantities[],Quantities!$I$2),\n\nIF(AND(B49=\"D\",C49=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B49=\"D\",B49=\"Q\"),\nSUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A49,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D49,2)=\"Mg\", VLOOKUP(A49,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D49,2)=\"Sc\",B49=\"A\",OR(C49=\"d\",C49=\"f\"))),\n(SUM(VLOOKUP($A49,Quantities[],Quantities!$P$2)*VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$R$2)*VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$T$2)*VLOOKUP($A49,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D49,2)=\"Sc\",OR(C49=\"a\",C49=\"f\")),\nVLOOKUP(A49,Quantities[],Quantities!$J$2),\n\nIF(AND(B49=\"D\",C49=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2)),\n\nIF(AND(B49=\"D\", (VLOOKUP(A49,Quantities[],Quantities!$O$2)+VLOOKUP(A49,Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A49,Quantities[],Quantities!$P$2)*VLOOKUP(A49,Quantities[],Quantities!$O$2)\n+VLOOKUP(A49,Quantities[],Quantities!$R$2)*VLOOKUP(A49,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A49,Quantities[],Quantities!$T$2)*VLOOKUP(A49,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A49,Quantities[],Quantities!$O$2)+VLOOKUP(A49,Quantities[],Quantities!$Q$2)+VLOOKUP(A49,Quantities[],Quantities!$S$2)),\n\nIF($B49=\"Q\", (SUM(VLOOKUP($A49,Quantities[],Quantities!$P$2)*VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$R$2)*VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$T$2)*VLOOKUP($A49,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A49,Quantities[],Quantities!$O$2),VLOOKUP($A49,Quantities[],Quantities!$Q$2),VLOOKUP($A49,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A49,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D49,1)=\"U\",\"-\",VLOOKUP(D49,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$15","v":1300},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1300-J-e-U2a",{"$f":"IF(D50=\"Comb1\",CONCATENATE(VLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A50,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B50,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B50=\"B\",C50=\"a\"), \" Scraper Grading\", \"\"),\nIF(C50=\"b\",\"\",\"-\"),\nIF(C50=\"b\",\"\",VLOOKUP(A50,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\"\",VLOOKUP(C50,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Open Pit-Final Grade"},{"$f":"IF(C50=\"f\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\",OR($C50=\"b\",$C50=\"f\")),\"\",VLOOKUP($A50,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),IF(OR(RIGHT(TEXT($A50,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A50,\"0\"),1)=\"5\"),VLOOKUP($A50,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A50,\"0\"),1)=\"5\",VLOOKUP($A50,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Emma Backfill Areas"},{"$f":"IF(LEFT(TEXT(A50,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A50,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C50=\"a\",C50=\"c\",C50=\"d\",C50=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A50,\"0\"),2)=\"00\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nIF(C50=\"f\",VLOOKUP(A50,Quantities[],Quantities!$B$2),\nVLOOKUP(A50,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",OR(C50=\"d\",C50=\"f\")),AND(C50=\"f\",B50=\"D\")),\nSUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2),VLOOKUP($A50,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D50,2)=\"Sc\",OR(C50=\"a\",C50=\"f\")),\nVLOOKUP(A50,Quantities[],Quantities!$I$2),\n\nIF(AND(B50=\"D\",C50=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B50=\"D\",B50=\"Q\"),\nSUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A50,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D50,2)=\"Mg\", VLOOKUP(A50,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D50,2)=\"Sc\",B50=\"A\",OR(C50=\"d\",C50=\"f\"))),\n(SUM(VLOOKUP($A50,Quantities[],Quantities!$P$2)*VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$R$2)*VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$T$2)*VLOOKUP($A50,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D50,2)=\"Sc\",OR(C50=\"a\",C50=\"f\")),\nVLOOKUP(A50,Quantities[],Quantities!$J$2),\n\nIF(AND(B50=\"D\",C50=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2)),\n\nIF(AND(B50=\"D\", (VLOOKUP(A50,Quantities[],Quantities!$O$2)+VLOOKUP(A50,Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A50,Quantities[],Quantities!$P$2)*VLOOKUP(A50,Quantities[],Quantities!$O$2)\n+VLOOKUP(A50,Quantities[],Quantities!$R$2)*VLOOKUP(A50,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A50,Quantities[],Quantities!$T$2)*VLOOKUP(A50,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A50,Quantities[],Quantities!$O$2)+VLOOKUP(A50,Quantities[],Quantities!$Q$2)+VLOOKUP(A50,Quantities[],Quantities!$S$2)),\n\nIF($B50=\"Q\", (SUM(VLOOKUP($A50,Quantities[],Quantities!$P$2)*VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$R$2)*VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$T$2)*VLOOKUP($A50,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A50,Quantities[],Quantities!$O$2),VLOOKUP($A50,Quantities[],Quantities!$Q$2),VLOOKUP($A50,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A50,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D50,1)=\"U\",\"-\",VLOOKUP(D50,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$22","v":1400},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1400-J-e-U2a",{"$f":"IF(D51=\"Comb1\",CONCATENATE(VLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A51,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B51,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B51=\"B\",C51=\"a\"), \" Scraper Grading\", \"\"),\nIF(C51=\"b\",\"\",\"-\"),\nIF(C51=\"b\",\"\",VLOOKUP(A51,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\"\",VLOOKUP(C51,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"IF(C51=\"f\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\",OR($C51=\"b\",$C51=\"f\")),\"\",VLOOKUP($A51,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),IF(OR(RIGHT(TEXT($A51,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A51,\"0\"),1)=\"5\"),VLOOKUP($A51,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A51,\"0\"),1)=\"5\",VLOOKUP($A51,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A51,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A51,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C51=\"a\",C51=\"c\",C51=\"d\",C51=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A51,\"0\"),2)=\"00\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nIF(C51=\"f\",VLOOKUP(A51,Quantities[],Quantities!$B$2),\nVLOOKUP(A51,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",OR(C51=\"d\",C51=\"f\")),AND(C51=\"f\",B51=\"D\")),\nSUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2),VLOOKUP($A51,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D51,2)=\"Sc\",OR(C51=\"a\",C51=\"f\")),\nVLOOKUP(A51,Quantities[],Quantities!$I$2),\n\nIF(AND(B51=\"D\",C51=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B51=\"D\",B51=\"Q\"),\nSUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A51,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D51,2)=\"Mg\", VLOOKUP(A51,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D51,2)=\"Sc\",B51=\"A\",OR(C51=\"d\",C51=\"f\"))),\n(SUM(VLOOKUP($A51,Quantities[],Quantities!$P$2)*VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$R$2)*VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$T$2)*VLOOKUP($A51,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D51,2)=\"Sc\",OR(C51=\"a\",C51=\"f\")),\nVLOOKUP(A51,Quantities[],Quantities!$J$2),\n\nIF(AND(B51=\"D\",C51=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2)),\n\nIF(AND(B51=\"D\", (VLOOKUP(A51,Quantities[],Quantities!$O$2)+VLOOKUP(A51,Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A51,Quantities[],Quantities!$P$2)*VLOOKUP(A51,Quantities[],Quantities!$O$2)\n+VLOOKUP(A51,Quantities[],Quantities!$R$2)*VLOOKUP(A51,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A51,Quantities[],Quantities!$T$2)*VLOOKUP(A51,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A51,Quantities[],Quantities!$O$2)+VLOOKUP(A51,Quantities[],Quantities!$Q$2)+VLOOKUP(A51,Quantities[],Quantities!$S$2)),\n\nIF($B51=\"Q\", (SUM(VLOOKUP($A51,Quantities[],Quantities!$P$2)*VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$R$2)*VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$T$2)*VLOOKUP($A51,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A51,Quantities[],Quantities!$O$2),VLOOKUP($A51,Quantities[],Quantities!$Q$2),VLOOKUP($A51,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A51,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D51,1)=\"U\",\"-\",VLOOKUP(D51,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$23","v":1500},"J","e",{"$f":"'Unit Rates'!$A$12","v":"U2a"},"1500-J-e-U2a",{"$f":"IF(D52=\"Comb1\",CONCATENATE(VLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A52,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B52,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B52=\"B\",C52=\"a\"), \" Scraper Grading\", \"\"),\nIF(C52=\"b\",\"\",\"-\"),\nIF(C52=\"b\",\"\",VLOOKUP(A52,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\"\",VLOOKUP(C52,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"IF(C52=\"f\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\",OR($C52=\"b\",$C52=\"f\")),\"\",VLOOKUP($A52,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),IF(OR(RIGHT(TEXT($A52,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A52,\"0\"),1)=\"5\"),VLOOKUP($A52,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A52,\"0\"),1)=\"5\",VLOOKUP($A52,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(LEFT(TEXT(A52,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A52,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C52=\"a\",C52=\"c\",C52=\"d\",C52=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A52,\"0\"),2)=\"00\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nIF(C52=\"f\",VLOOKUP(A52,Quantities[],Quantities!$B$2),\nVLOOKUP(A52,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",OR(C52=\"d\",C52=\"f\")),AND(C52=\"f\",B52=\"D\")),\nSUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2),VLOOKUP($A52,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D52,2)=\"Sc\",OR(C52=\"a\",C52=\"f\")),\nVLOOKUP(A52,Quantities[],Quantities!$I$2),\n\nIF(AND(B52=\"D\",C52=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B52=\"D\",B52=\"Q\"),\nSUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A52,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D52,2)=\"Mg\", VLOOKUP(A52,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D52,2)=\"Sc\",B52=\"A\",OR(C52=\"d\",C52=\"f\"))),\n(SUM(VLOOKUP($A52,Quantities[],Quantities!$P$2)*VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$R$2)*VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$T$2)*VLOOKUP($A52,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D52,2)=\"Sc\",OR(C52=\"a\",C52=\"f\")),\nVLOOKUP(A52,Quantities[],Quantities!$J$2),\n\nIF(AND(B52=\"D\",C52=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2)),\n\nIF(AND(B52=\"D\", (VLOOKUP(A52,Quantities[],Quantities!$O$2)+VLOOKUP(A52,Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A52,Quantities[],Quantities!$P$2)*VLOOKUP(A52,Quantities[],Quantities!$O$2)\n+VLOOKUP(A52,Quantities[],Quantities!$R$2)*VLOOKUP(A52,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A52,Quantities[],Quantities!$T$2)*VLOOKUP(A52,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A52,Quantities[],Quantities!$O$2)+VLOOKUP(A52,Quantities[],Quantities!$Q$2)+VLOOKUP(A52,Quantities[],Quantities!$S$2)),\n\nIF($B52=\"Q\", (SUM(VLOOKUP($A52,Quantities[],Quantities!$P$2)*VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$R$2)*VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$T$2)*VLOOKUP($A52,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A52,Quantities[],Quantities!$O$2),VLOOKUP($A52,Quantities[],Quantities!$Q$2),VLOOKUP($A52,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A52,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D52,1)=\"U\",\"-\",VLOOKUP(D52,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"P","b","Comb1","1000-P-b-Comb1",{"$f":"IF(D53=\"Comb1\",CONCATENATE(VLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A53,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B53,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B53=\"B\",C53=\"a\"), \" Scraper Grading\", \"\"),\nIF(C53=\"b\",\"\",\"-\"),\nIF(C53=\"b\",\"\",VLOOKUP(A53,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\"\",VLOOKUP(C53,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"IF(C53=\"f\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\",OR($C53=\"b\",$C53=\"f\")),\"\",VLOOKUP($A53,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),IF(OR(RIGHT(TEXT($A53,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A53,\"0\"),1)=\"5\"),VLOOKUP($A53,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A53,\"0\"),1)=\"5\",VLOOKUP($A53,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A53,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A53,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C53=\"a\",C53=\"c\",C53=\"d\",C53=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A53,\"0\"),2)=\"00\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nIF(C53=\"f\",VLOOKUP(A53,Quantities[],Quantities!$B$2),\nVLOOKUP(A53,Quantities[],Quantities!$C$2))\n)))","v":"EMW Waste"},{"$f":"IF(OR(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",OR(C53=\"d\",C53=\"f\")),AND(C53=\"f\",B53=\"D\")),\nSUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2),VLOOKUP($A53,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D53,2)=\"Sc\",OR(C53=\"a\",C53=\"f\")),\nVLOOKUP(A53,Quantities[],Quantities!$I$2),\n\nIF(AND(B53=\"D\",C53=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B53=\"D\",B53=\"Q\"),\nSUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A53,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\", VLOOKUP(A53,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D53,2)=\"Sc\",B53=\"A\",OR(C53=\"d\",C53=\"f\"))),\n(SUM(VLOOKUP($A53,Quantities[],Quantities!$P$2)*VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$R$2)*VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$T$2)*VLOOKUP($A53,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D53,2)=\"Sc\",OR(C53=\"a\",C53=\"f\")),\nVLOOKUP(A53,Quantities[],Quantities!$J$2),\n\nIF(AND(B53=\"D\",C53=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2)),\n\nIF(AND(B53=\"D\", (VLOOKUP(A53,Quantities[],Quantities!$O$2)+VLOOKUP(A53,Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A53,Quantities[],Quantities!$P$2)*VLOOKUP(A53,Quantities[],Quantities!$O$2)\n+VLOOKUP(A53,Quantities[],Quantities!$R$2)*VLOOKUP(A53,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A53,Quantities[],Quantities!$T$2)*VLOOKUP(A53,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A53,Quantities[],Quantities!$O$2)+VLOOKUP(A53,Quantities[],Quantities!$Q$2)+VLOOKUP(A53,Quantities[],Quantities!$S$2)),\n\nIF($B53=\"Q\", (SUM(VLOOKUP($A53,Quantities[],Quantities!$P$2)*VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$R$2)*VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$T$2)*VLOOKUP($A53,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A53,Quantities[],Quantities!$O$2),VLOOKUP($A53,Quantities[],Quantities!$Q$2),VLOOKUP($A53,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A53,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D53,1)=\"U\",\"-\",VLOOKUP(D53,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$7","v":1100},"P","b","Comb1","1100-P-b-Comb1",{"$f":"IF(D54=\"Comb1\",CONCATENATE(VLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A54,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B54,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B54=\"B\",C54=\"a\"), \" Scraper Grading\", \"\"),\nIF(C54=\"b\",\"\",\"-\"),\nIF(C54=\"b\",\"\",VLOOKUP(A54,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\"\",VLOOKUP(C54,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Entire Stockpile"},{"$f":"IF(C54=\"f\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\",OR($C54=\"b\",$C54=\"f\")),\"\",VLOOKUP($A54,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),IF(OR(RIGHT(TEXT($A54,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A54,\"0\"),1)=\"5\"),VLOOKUP($A54,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A54,\"0\"),1)=\"5\",VLOOKUP($A54,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A54,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A54,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C54=\"a\",C54=\"c\",C54=\"d\",C54=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A54,\"0\"),2)=\"00\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nIF(C54=\"f\",VLOOKUP(A54,Quantities[],Quantities!$B$2),\nVLOOKUP(A54,Quantities[],Quantities!$C$2))\n)))","v":"6HW Waste"},{"$f":"IF(OR(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",OR(C54=\"d\",C54=\"f\")),AND(C54=\"f\",B54=\"D\")),\nSUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2),VLOOKUP($A54,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D54,2)=\"Sc\",OR(C54=\"a\",C54=\"f\")),\nVLOOKUP(A54,Quantities[],Quantities!$I$2),\n\nIF(AND(B54=\"D\",C54=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B54=\"D\",B54=\"Q\"),\nSUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A54,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\", VLOOKUP(A54,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D54,2)=\"Sc\",B54=\"A\",OR(C54=\"d\",C54=\"f\"))),\n(SUM(VLOOKUP($A54,Quantities[],Quantities!$P$2)*VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$R$2)*VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$T$2)*VLOOKUP($A54,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D54,2)=\"Sc\",OR(C54=\"a\",C54=\"f\")),\nVLOOKUP(A54,Quantities[],Quantities!$J$2),\n\nIF(AND(B54=\"D\",C54=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2)),\n\nIF(AND(B54=\"D\", (VLOOKUP(A54,Quantities[],Quantities!$O$2)+VLOOKUP(A54,Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A54,Quantities[],Quantities!$P$2)*VLOOKUP(A54,Quantities[],Quantities!$O$2)\n+VLOOKUP(A54,Quantities[],Quantities!$R$2)*VLOOKUP(A54,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A54,Quantities[],Quantities!$T$2)*VLOOKUP(A54,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A54,Quantities[],Quantities!$O$2)+VLOOKUP(A54,Quantities[],Quantities!$Q$2)+VLOOKUP(A54,Quantities[],Quantities!$S$2)),\n\nIF($B54=\"Q\", (SUM(VLOOKUP($A54,Quantities[],Quantities!$P$2)*VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$R$2)*VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$T$2)*VLOOKUP($A54,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A54,Quantities[],Quantities!$O$2),VLOOKUP($A54,Quantities[],Quantities!$Q$2),VLOOKUP($A54,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A54,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D54,1)=\"U\",\"-\",VLOOKUP(D54,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$10","v":1200},"P","b","Comb1","1200-P-b-Comb1",{"$f":"IF(D55=\"Comb1\",CONCATENATE(VLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A55,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B55,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B55=\"B\",C55=\"a\"), \" Scraper Grading\", \"\"),\nIF(C55=\"b\",\"\",\"-\"),\nIF(C55=\"b\",\"\",VLOOKUP(A55,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\"\",VLOOKUP(C55,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Haul Roads"},{"$f":"IF(C55=\"f\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\",OR($C55=\"b\",$C55=\"f\")),\"\",VLOOKUP($A55,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),IF(OR(RIGHT(TEXT($A55,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A55,\"0\"),1)=\"5\"),VLOOKUP($A55,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A55,\"0\"),1)=\"5\",VLOOKUP($A55,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A55,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A55,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C55=\"a\",C55=\"c\",C55=\"d\",C55=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A55,\"0\"),2)=\"00\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nIF(C55=\"f\",VLOOKUP(A55,Quantities[],Quantities!$B$2),\nVLOOKUP(A55,Quantities[],Quantities!$C$2))\n)))","v":"Haul Roads"},{"$f":"IF(OR(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",OR(C55=\"d\",C55=\"f\")),AND(C55=\"f\",B55=\"D\")),\nSUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2),VLOOKUP($A55,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D55,2)=\"Sc\",OR(C55=\"a\",C55=\"f\")),\nVLOOKUP(A55,Quantities[],Quantities!$I$2),\n\nIF(AND(B55=\"D\",C55=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B55=\"D\",B55=\"Q\"),\nSUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A55,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D55,2)=\"Mg\", VLOOKUP(A55,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D55,2)=\"Sc\",B55=\"A\",OR(C55=\"d\",C55=\"f\"))),\n(SUM(VLOOKUP($A55,Quantities[],Quantities!$P$2)*VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$R$2)*VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$T$2)*VLOOKUP($A55,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D55,2)=\"Sc\",OR(C55=\"a\",C55=\"f\")),\nVLOOKUP(A55,Quantities[],Quantities!$J$2),\n\nIF(AND(B55=\"D\",C55=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2)),\n\nIF(AND(B55=\"D\", (VLOOKUP(A55,Quantities[],Quantities!$O$2)+VLOOKUP(A55,Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A55,Quantities[],Quantities!$P$2)*VLOOKUP(A55,Quantities[],Quantities!$O$2)\n+VLOOKUP(A55,Quantities[],Quantities!$R$2)*VLOOKUP(A55,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A55,Quantities[],Quantities!$T$2)*VLOOKUP(A55,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A55,Quantities[],Quantities!$O$2)+VLOOKUP(A55,Quantities[],Quantities!$Q$2)+VLOOKUP(A55,Quantities[],Quantities!$S$2)),\n\nIF($B55=\"Q\", (SUM(VLOOKUP($A55,Quantities[],Quantities!$P$2)*VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$R$2)*VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$T$2)*VLOOKUP($A55,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A55,Quantities[],Quantities!$O$2),VLOOKUP($A55,Quantities[],Quantities!$Q$2),VLOOKUP($A55,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A55,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D55,1)=\"U\",\"-\",VLOOKUP(D55,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$15","v":1300},"P","b","Comb1","1300-P-b-Comb1",{"$f":"IF(D56=\"Comb1\",CONCATENATE(VLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A56,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B56,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B56=\"B\",C56=\"a\"), \" Scraper Grading\", \"\"),\nIF(C56=\"b\",\"\",\"-\"),\nIF(C56=\"b\",\"\",VLOOKUP(A56,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\"\",VLOOKUP(C56,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Open Pit"},{"$f":"IF(C56=\"f\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\",OR($C56=\"b\",$C56=\"f\")),\"\",VLOOKUP($A56,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),IF(OR(RIGHT(TEXT($A56,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A56,\"0\"),1)=\"5\"),VLOOKUP($A56,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A56,\"0\"),1)=\"5\",VLOOKUP($A56,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A56,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A56,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C56=\"a\",C56=\"c\",C56=\"d\",C56=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A56,\"0\"),2)=\"00\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nIF(C56=\"f\",VLOOKUP(A56,Quantities[],Quantities!$B$2),\nVLOOKUP(A56,Quantities[],Quantities!$C$2))\n)))","v":"Emma Backfill Areas"},{"$f":"IF(OR(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",OR(C56=\"d\",C56=\"f\")),AND(C56=\"f\",B56=\"D\")),\nSUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2),VLOOKUP($A56,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D56,2)=\"Sc\",OR(C56=\"a\",C56=\"f\")),\nVLOOKUP(A56,Quantities[],Quantities!$I$2),\n\nIF(AND(B56=\"D\",C56=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B56=\"D\",B56=\"Q\"),\nSUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A56,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D56,2)=\"Mg\", VLOOKUP(A56,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D56,2)=\"Sc\",B56=\"A\",OR(C56=\"d\",C56=\"f\"))),\n(SUM(VLOOKUP($A56,Quantities[],Quantities!$P$2)*VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$R$2)*VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$T$2)*VLOOKUP($A56,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D56,2)=\"Sc\",OR(C56=\"a\",C56=\"f\")),\nVLOOKUP(A56,Quantities[],Quantities!$J$2),\n\nIF(AND(B56=\"D\",C56=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2)),\n\nIF(AND(B56=\"D\", (VLOOKUP(A56,Quantities[],Quantities!$O$2)+VLOOKUP(A56,Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A56,Quantities[],Quantities!$P$2)*VLOOKUP(A56,Quantities[],Quantities!$O$2)\n+VLOOKUP(A56,Quantities[],Quantities!$R$2)*VLOOKUP(A56,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A56,Quantities[],Quantities!$T$2)*VLOOKUP(A56,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A56,Quantities[],Quantities!$O$2)+VLOOKUP(A56,Quantities[],Quantities!$Q$2)+VLOOKUP(A56,Quantities[],Quantities!$S$2)),\n\nIF($B56=\"Q\", (SUM(VLOOKUP($A56,Quantities[],Quantities!$P$2)*VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$R$2)*VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$T$2)*VLOOKUP($A56,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A56,Quantities[],Quantities!$O$2),VLOOKUP($A56,Quantities[],Quantities!$Q$2),VLOOKUP($A56,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A56,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D56,1)=\"U\",\"-\",VLOOKUP(D56,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$16","v":1301},"P","b","Comb1","1301-P-b-Comb1",{"$f":"IF(D57=\"Comb1\",CONCATENATE(VLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A57,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B57,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B57=\"B\",C57=\"a\"), \" Scraper Grading\", \"\"),\nIF(C57=\"b\",\"\",\"-\"),\nIF(C57=\"b\",\"\",VLOOKUP(A57,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\"\",VLOOKUP(C57,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Collection Sump"},{"$f":"IF(C57=\"f\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\",OR($C57=\"b\",$C57=\"f\")),\"\",VLOOKUP($A57,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),IF(OR(RIGHT(TEXT($A57,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A57,\"0\"),1)=\"5\"),VLOOKUP($A57,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A57,\"0\"),1)=\"5\",VLOOKUP($A57,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A57,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A57,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C57=\"a\",C57=\"c\",C57=\"d\",C57=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A57,\"0\"),2)=\"00\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nIF(C57=\"f\",VLOOKUP(A57,Quantities[],Quantities!$B$2),\nVLOOKUP(A57,Quantities[],Quantities!$C$2))\n)))","v":"OP-1"},{"$f":"IF(OR(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",OR(C57=\"d\",C57=\"f\")),AND(C57=\"f\",B57=\"D\")),\nSUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2),VLOOKUP($A57,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D57,2)=\"Sc\",OR(C57=\"a\",C57=\"f\")),\nVLOOKUP(A57,Quantities[],Quantities!$I$2),\n\nIF(AND(B57=\"D\",C57=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B57=\"D\",B57=\"Q\"),\nSUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A57,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D57,2)=\"Mg\", VLOOKUP(A57,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D57,2)=\"Sc\",B57=\"A\",OR(C57=\"d\",C57=\"f\"))),\n(SUM(VLOOKUP($A57,Quantities[],Quantities!$P$2)*VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$R$2)*VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$T$2)*VLOOKUP($A57,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D57,2)=\"Sc\",OR(C57=\"a\",C57=\"f\")),\nVLOOKUP(A57,Quantities[],Quantities!$J$2),\n\nIF(AND(B57=\"D\",C57=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2)),\n\nIF(AND(B57=\"D\", (VLOOKUP(A57,Quantities[],Quantities!$O$2)+VLOOKUP(A57,Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A57,Quantities[],Quantities!$P$2)*VLOOKUP(A57,Quantities[],Quantities!$O$2)\n+VLOOKUP(A57,Quantities[],Quantities!$R$2)*VLOOKUP(A57,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A57,Quantities[],Quantities!$T$2)*VLOOKUP(A57,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A57,Quantities[],Quantities!$O$2)+VLOOKUP(A57,Quantities[],Quantities!$Q$2)+VLOOKUP(A57,Quantities[],Quantities!$S$2)),\n\nIF($B57=\"Q\", (SUM(VLOOKUP($A57,Quantities[],Quantities!$P$2)*VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$R$2)*VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$T$2)*VLOOKUP($A57,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A57,Quantities[],Quantities!$O$2),VLOOKUP($A57,Quantities[],Quantities!$Q$2),VLOOKUP($A57,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A57,Quantities[],Quantities!$H$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D57,1)=\"U\",\"-\",VLOOKUP(D57,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$23","v":1500},"P","b","Comb1","1500-P-b-Comb1",{"$f":"IF(D58=\"Comb1\",CONCATENATE(VLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A58,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B58,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B58=\"B\",C58=\"a\"), \" Scraper Grading\", \"\"),\nIF(C58=\"b\",\"\",\"-\"),\nIF(C58=\"b\",\"\",VLOOKUP(A58,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\"\",VLOOKUP(C58,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"IF(C58=\"f\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\",OR($C58=\"b\",$C58=\"f\")),\"\",VLOOKUP($A58,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),IF(OR(RIGHT(TEXT($A58,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A58,\"0\"),1)=\"5\"),VLOOKUP($A58,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A58,\"0\"),1)=\"5\",VLOOKUP($A58,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A58,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A58,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C58=\"a\",C58=\"c\",C58=\"d\",C58=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A58,\"0\"),2)=\"00\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nIF(C58=\"f\",VLOOKUP(A58,Quantities[],Quantities!$B$2),\nVLOOKUP(A58,Quantities[],Quantities!$C$2))\n)))","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",OR(C58=\"d\",C58=\"f\")),AND(C58=\"f\",B58=\"D\")),\nSUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2),VLOOKUP($A58,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D58,2)=\"Sc\",OR(C58=\"a\",C58=\"f\")),\nVLOOKUP(A58,Quantities[],Quantities!$I$2),\n\nIF(AND(B58=\"D\",C58=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B58=\"D\",B58=\"Q\"),\nSUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A58,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D58,2)=\"Mg\", VLOOKUP(A58,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D58,2)=\"Sc\",B58=\"A\",OR(C58=\"d\",C58=\"f\"))),\n(SUM(VLOOKUP($A58,Quantities[],Quantities!$P$2)*VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$R$2)*VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$T$2)*VLOOKUP($A58,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D58,2)=\"Sc\",OR(C58=\"a\",C58=\"f\")),\nVLOOKUP(A58,Quantities[],Quantities!$J$2),\n\nIF(AND(B58=\"D\",C58=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2)),\n\nIF(AND(B58=\"D\", (VLOOKUP(A58,Quantities[],Quantities!$O$2)+VLOOKUP(A58,Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A58,Quantities[],Quantities!$P$2)*VLOOKUP(A58,Quantities[],Quantities!$O$2)\n+VLOOKUP(A58,Quantities[],Quantities!$R$2)*VLOOKUP(A58,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A58,Quantities[],Quantities!$T$2)*VLOOKUP(A58,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A58,Quantities[],Quantities!$O$2)+VLOOKUP(A58,Quantities[],Quantities!$Q$2)+VLOOKUP(A58,Quantities[],Quantities!$S$2)),\n\nIF($B58=\"Q\", (SUM(VLOOKUP($A58,Quantities[],Quantities!$P$2)*VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$R$2)*VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$T$2)*VLOOKUP($A58,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A58,Quantities[],Quantities!$O$2),VLOOKUP($A58,Quantities[],Quantities!$Q$2),VLOOKUP($A58,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A58,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D58,1)=\"U\",\"-\",VLOOKUP(D58,Equipment[],Equipment!$B$2))","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."}]
[{"$f":"Quantities!$A$6","v":1002},"F","e",{"$f":"'Unit Rates'!$A$16","v":"U3"},"1002-F-e-U3",{"$f":"IF(D59=\"Comb1\",CONCATENATE(VLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A59,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B59,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B59=\"B\",C59=\"a\"), \" Scraper Grading\", \"\"),\nIF(C59=\"b\",\"\",\"-\"),\nIF(C59=\"b\",\"\",VLOOKUP(A59,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\"\",VLOOKUP(C59,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"IF(C59=\"f\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\",OR($C59=\"b\",$C59=\"f\")),\"\",VLOOKUP($A59,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),IF(OR(RIGHT(TEXT($A59,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A59,\"0\"),1)=\"5\"),VLOOKUP($A59,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A59,\"0\"),1)=\"5\",VLOOKUP($A59,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"EMW Waste "},{"$f":"IF(LEFT(TEXT(A59,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A59,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C59=\"a\",C59=\"c\",C59=\"d\",C59=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A59,\"0\"),2)=\"00\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nIF(C59=\"f\",VLOOKUP(A59,Quantities[],Quantities!$B$2),\nVLOOKUP(A59,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",OR(C59=\"d\",C59=\"f\")),AND(C59=\"f\",B59=\"D\")),\nSUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2),VLOOKUP($A59,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D59,2)=\"Sc\",OR(C59=\"a\",C59=\"f\")),\nVLOOKUP(A59,Quantities[],Quantities!$I$2),\n\nIF(AND(B59=\"D\",C59=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B59=\"D\",B59=\"Q\"),\nSUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A59,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D59,2)=\"Mg\", VLOOKUP(A59,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D59,2)=\"Sc\",B59=\"A\",OR(C59=\"d\",C59=\"f\"))),\n(SUM(VLOOKUP($A59,Quantities[],Quantities!$P$2)*VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$R$2)*VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$T$2)*VLOOKUP($A59,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D59,2)=\"Sc\",OR(C59=\"a\",C59=\"f\")),\nVLOOKUP(A59,Quantities[],Quantities!$J$2),\n\nIF(AND(B59=\"D\",C59=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2)),\n\nIF(AND(B59=\"D\", (VLOOKUP(A59,Quantities[],Quantities!$O$2)+VLOOKUP(A59,Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A59,Quantities[],Quantities!$P$2)*VLOOKUP(A59,Quantities[],Quantities!$O$2)\n+VLOOKUP(A59,Quantities[],Quantities!$R$2)*VLOOKUP(A59,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A59,Quantities[],Quantities!$T$2)*VLOOKUP(A59,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A59,Quantities[],Quantities!$O$2)+VLOOKUP(A59,Quantities[],Quantities!$Q$2)+VLOOKUP(A59,Quantities[],Quantities!$S$2)),\n\nIF($B59=\"Q\", (SUM(VLOOKUP($A59,Quantities[],Quantities!$P$2)*VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$R$2)*VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$T$2)*VLOOKUP($A59,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A59,Quantities[],Quantities!$O$2),VLOOKUP($A59,Quantities[],Quantities!$Q$2),VLOOKUP($A59,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A59,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D59,1)=\"U\",\"-\",VLOOKUP(D59,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$8","v":1101},"F","e",{"$f":"'Unit Rates'!$A$16","v":"U3"},"1101-F-e-U3",{"$f":"IF(D60=\"Comb1\",CONCATENATE(VLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A60,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B60,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B60=\"B\",C60=\"a\"), \" Scraper Grading\", \"\"),\nIF(C60=\"b\",\"\",\"-\"),\nIF(C60=\"b\",\"\",VLOOKUP(A60,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\"\",VLOOKUP(C60,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"IF(C60=\"f\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\",OR($C60=\"b\",$C60=\"f\")),\"\",VLOOKUP($A60,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),IF(OR(RIGHT(TEXT($A60,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A60,\"0\"),1)=\"5\"),VLOOKUP($A60,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A60,\"0\"),1)=\"5\",VLOOKUP($A60,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"6HW Waste "},{"$f":"IF(LEFT(TEXT(A60,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A60,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C60=\"a\",C60=\"c\",C60=\"d\",C60=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A60,\"0\"),2)=\"00\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nIF(C60=\"f\",VLOOKUP(A60,Quantities[],Quantities!$B$2),\nVLOOKUP(A60,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",OR(C60=\"d\",C60=\"f\")),AND(C60=\"f\",B60=\"D\")),\nSUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2),VLOOKUP($A60,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D60,2)=\"Sc\",OR(C60=\"a\",C60=\"f\")),\nVLOOKUP(A60,Quantities[],Quantities!$I$2),\n\nIF(AND(B60=\"D\",C60=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B60=\"D\",B60=\"Q\"),\nSUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A60,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D60,2)=\"Mg\", VLOOKUP(A60,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D60,2)=\"Sc\",B60=\"A\",OR(C60=\"d\",C60=\"f\"))),\n(SUM(VLOOKUP($A60,Quantities[],Quantities!$P$2)*VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$R$2)*VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$T$2)*VLOOKUP($A60,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D60,2)=\"Sc\",OR(C60=\"a\",C60=\"f\")),\nVLOOKUP(A60,Quantities[],Quantities!$J$2),\n\nIF(AND(B60=\"D\",C60=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2)),\n\nIF(AND(B60=\"D\", (VLOOKUP(A60,Quantities[],Quantities!$O$2)+VLOOKUP(A60,Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A60,Quantities[],Quantities!$P$2)*VLOOKUP(A60,Quantities[],Quantities!$O$2)\n+VLOOKUP(A60,Quantities[],Quantities!$R$2)*VLOOKUP(A60,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A60,Quantities[],Quantities!$T$2)*VLOOKUP(A60,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A60,Quantities[],Quantities!$O$2)+VLOOKUP(A60,Quantities[],Quantities!$Q$2)+VLOOKUP(A60,Quantities[],Quantities!$S$2)),\n\nIF($B60=\"Q\", (SUM(VLOOKUP($A60,Quantities[],Quantities!$P$2)*VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$R$2)*VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$T$2)*VLOOKUP($A60,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A60,Quantities[],Quantities!$O$2),VLOOKUP($A60,Quantities[],Quantities!$Q$2),VLOOKUP($A60,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A60,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D60,1)=\"U\",\"-\",VLOOKUP(D60,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$6","v":1002},"G","e",{"$f":"'Unit Rates'!$A$18","v":"U6"},"1002-G-e-U6",{"$f":"IF(D61=\"Comb1\",CONCATENATE(VLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A61,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B61,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B61=\"B\",C61=\"a\"), \" Scraper Grading\", \"\"),\nIF(C61=\"b\",\"\",\"-\"),\nIF(C61=\"b\",\"\",VLOOKUP(A61,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\"\",VLOOKUP(C61,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"IF(C61=\"f\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\",OR($C61=\"b\",$C61=\"f\")),\"\",VLOOKUP($A61,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),IF(OR(RIGHT(TEXT($A61,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A61,\"0\"),1)=\"5\"),VLOOKUP($A61,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A61,\"0\"),1)=\"5\",VLOOKUP($A61,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"EMW Waste "},{"$f":"IF(LEFT(TEXT(A61,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A61,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C61=\"a\",C61=\"c\",C61=\"d\",C61=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A61,\"0\"),2)=\"00\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nIF(C61=\"f\",VLOOKUP(A61,Quantities[],Quantities!$B$2),\nVLOOKUP(A61,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",OR(C61=\"d\",C61=\"f\")),AND(C61=\"f\",B61=\"D\")),\nSUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2),VLOOKUP($A61,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D61,2)=\"Sc\",OR(C61=\"a\",C61=\"f\")),\nVLOOKUP(A61,Quantities[],Quantities!$I$2),\n\nIF(AND(B61=\"D\",C61=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B61=\"D\",B61=\"Q\"),\nSUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A61,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D61,2)=\"Mg\", VLOOKUP(A61,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D61,2)=\"Sc\",B61=\"A\",OR(C61=\"d\",C61=\"f\"))),\n(SUM(VLOOKUP($A61,Quantities[],Quantities!$P$2)*VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$R$2)*VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$T$2)*VLOOKUP($A61,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D61,2)=\"Sc\",OR(C61=\"a\",C61=\"f\")),\nVLOOKUP(A61,Quantities[],Quantities!$J$2),\n\nIF(AND(B61=\"D\",C61=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2)),\n\nIF(AND(B61=\"D\", (VLOOKUP(A61,Quantities[],Quantities!$O$2)+VLOOKUP(A61,Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A61,Quantities[],Quantities!$P$2)*VLOOKUP(A61,Quantities[],Quantities!$O$2)\n+VLOOKUP(A61,Quantities[],Quantities!$R$2)*VLOOKUP(A61,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A61,Quantities[],Quantities!$T$2)*VLOOKUP(A61,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A61,Quantities[],Quantities!$O$2)+VLOOKUP(A61,Quantities[],Quantities!$Q$2)+VLOOKUP(A61,Quantities[],Quantities!$S$2)),\n\nIF($B61=\"Q\", (SUM(VLOOKUP($A61,Quantities[],Quantities!$P$2)*VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$R$2)*VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$T$2)*VLOOKUP($A61,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A61,Quantities[],Quantities!$O$2),VLOOKUP($A61,Quantities[],Quantities!$Q$2),VLOOKUP($A61,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A61,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D61,1)=\"U\",\"-\",VLOOKUP(D61,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$8","v":1101},"G","e",{"$f":"'Unit Rates'!$A$18","v":"U6"},"1101-G-e-U6",{"$f":"IF(D62=\"Comb1\",CONCATENATE(VLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A62,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B62,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B62=\"B\",C62=\"a\"), \" Scraper Grading\", \"\"),\nIF(C62=\"b\",\"\",\"-\"),\nIF(C62=\"b\",\"\",VLOOKUP(A62,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\"\",VLOOKUP(C62,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"IF(C62=\"f\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\",OR($C62=\"b\",$C62=\"f\")),\"\",VLOOKUP($A62,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),IF(OR(RIGHT(TEXT($A62,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A62,\"0\"),1)=\"5\"),VLOOKUP($A62,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A62,\"0\"),1)=\"5\",VLOOKUP($A62,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"6HW Waste "},{"$f":"IF(LEFT(TEXT(A62,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A62,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C62=\"a\",C62=\"c\",C62=\"d\",C62=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A62,\"0\"),2)=\"00\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nIF(C62=\"f\",VLOOKUP(A62,Quantities[],Quantities!$B$2),\nVLOOKUP(A62,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",OR(C62=\"d\",C62=\"f\")),AND(C62=\"f\",B62=\"D\")),\nSUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2),VLOOKUP($A62,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D62,2)=\"Sc\",OR(C62=\"a\",C62=\"f\")),\nVLOOKUP(A62,Quantities[],Quantities!$I$2),\n\nIF(AND(B62=\"D\",C62=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B62=\"D\",B62=\"Q\"),\nSUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A62,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D62,2)=\"Mg\", VLOOKUP(A62,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D62,2)=\"Sc\",B62=\"A\",OR(C62=\"d\",C62=\"f\"))),\n(SUM(VLOOKUP($A62,Quantities[],Quantities!$P$2)*VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$R$2)*VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$T$2)*VLOOKUP($A62,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D62,2)=\"Sc\",OR(C62=\"a\",C62=\"f\")),\nVLOOKUP(A62,Quantities[],Quantities!$J$2),\n\nIF(AND(B62=\"D\",C62=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2)),\n\nIF(AND(B62=\"D\", (VLOOKUP(A62,Quantities[],Quantities!$O$2)+VLOOKUP(A62,Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A62,Quantities[],Quantities!$P$2)*VLOOKUP(A62,Quantities[],Quantities!$O$2)\n+VLOOKUP(A62,Quantities[],Quantities!$R$2)*VLOOKUP(A62,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A62,Quantities[],Quantities!$T$2)*VLOOKUP(A62,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A62,Quantities[],Quantities!$O$2)+VLOOKUP(A62,Quantities[],Quantities!$Q$2)+VLOOKUP(A62,Quantities[],Quantities!$S$2)),\n\nIF($B62=\"Q\", (SUM(VLOOKUP($A62,Quantities[],Quantities!$P$2)*VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$R$2)*VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$T$2)*VLOOKUP($A62,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A62,Quantities[],Quantities!$O$2),VLOOKUP($A62,Quantities[],Quantities!$Q$2),VLOOKUP($A62,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A62,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D62,1)=\"U\",\"-\",VLOOKUP(D62,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$6","v":1002},"Gb","e",{"$f":"'Unit Rates'!$A$19","v":"U7"},"1002-Gb-e-U7",{"$f":"IF(D63=\"Comb1\",CONCATENATE(VLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A63,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B63,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B63=\"B\",C63=\"a\"), \" Scraper Grading\", \"\"),\nIF(C63=\"b\",\"\",\"-\"),\nIF(C63=\"b\",\"\",VLOOKUP(A63,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\"\",VLOOKUP(C63,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"IF(C63=\"f\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\",OR($C63=\"b\",$C63=\"f\")),\"\",VLOOKUP($A63,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),IF(OR(RIGHT(TEXT($A63,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A63,\"0\"),1)=\"5\"),VLOOKUP($A63,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A63,\"0\"),1)=\"5\",VLOOKUP($A63,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"EMW Waste "},{"$f":"IF(LEFT(TEXT(A63,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A63,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C63=\"a\",C63=\"c\",C63=\"d\",C63=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A63,\"0\"),2)=\"00\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nIF(C63=\"f\",VLOOKUP(A63,Quantities[],Quantities!$B$2),\nVLOOKUP(A63,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",OR(C63=\"d\",C63=\"f\")),AND(C63=\"f\",B63=\"D\")),\nSUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2),VLOOKUP($A63,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D63,2)=\"Sc\",OR(C63=\"a\",C63=\"f\")),\nVLOOKUP(A63,Quantities[],Quantities!$I$2),\n\nIF(AND(B63=\"D\",C63=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B63=\"D\",B63=\"Q\"),\nSUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A63,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D63,2)=\"Mg\", VLOOKUP(A63,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D63,2)=\"Sc\",B63=\"A\",OR(C63=\"d\",C63=\"f\"))),\n(SUM(VLOOKUP($A63,Quantities[],Quantities!$P$2)*VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$R$2)*VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$T$2)*VLOOKUP($A63,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D63,2)=\"Sc\",OR(C63=\"a\",C63=\"f\")),\nVLOOKUP(A63,Quantities[],Quantities!$J$2),\n\nIF(AND(B63=\"D\",C63=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2)),\n\nIF(AND(B63=\"D\", (VLOOKUP(A63,Quantities[],Quantities!$O$2)+VLOOKUP(A63,Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A63,Quantities[],Quantities!$P$2)*VLOOKUP(A63,Quantities[],Quantities!$O$2)\n+VLOOKUP(A63,Quantities[],Quantities!$R$2)*VLOOKUP(A63,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A63,Quantities[],Quantities!$T$2)*VLOOKUP(A63,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A63,Quantities[],Quantities!$O$2)+VLOOKUP(A63,Quantities[],Quantities!$Q$2)+VLOOKUP(A63,Quantities[],Quantities!$S$2)),\n\nIF($B63=\"Q\", (SUM(VLOOKUP($A63,Quantities[],Quantities!$P$2)*VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$R$2)*VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$T$2)*VLOOKUP($A63,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A63,Quantities[],Quantities!$O$2),VLOOKUP($A63,Quantities[],Quantities!$Q$2),VLOOKUP($A63,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A63,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D63,1)=\"U\",\"-\",VLOOKUP(D63,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$8","v":1101},"Gb","e",{"$f":"'Unit Rates'!$A$19","v":"U7"},"1101-Gb-e-U7",{"$f":"IF(D64=\"Comb1\",CONCATENATE(VLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A64,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B64,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B64=\"B\",C64=\"a\"), \" Scraper Grading\", \"\"),\nIF(C64=\"b\",\"\",\"-\"),\nIF(C64=\"b\",\"\",VLOOKUP(A64,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\"\",VLOOKUP(C64,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"IF(C64=\"f\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\",OR($C64=\"b\",$C64=\"f\")),\"\",VLOOKUP($A64,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),IF(OR(RIGHT(TEXT($A64,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A64,\"0\"),1)=\"5\"),VLOOKUP($A64,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A64,\"0\"),1)=\"5\",VLOOKUP($A64,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"6HW Waste "},{"$f":"IF(LEFT(TEXT(A64,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A64,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C64=\"a\",C64=\"c\",C64=\"d\",C64=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A64,\"0\"),2)=\"00\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nIF(C64=\"f\",VLOOKUP(A64,Quantities[],Quantities!$B$2),\nVLOOKUP(A64,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",OR(C64=\"d\",C64=\"f\")),AND(C64=\"f\",B64=\"D\")),\nSUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2),VLOOKUP($A64,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D64,2)=\"Sc\",OR(C64=\"a\",C64=\"f\")),\nVLOOKUP(A64,Quantities[],Quantities!$I$2),\n\nIF(AND(B64=\"D\",C64=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B64=\"D\",B64=\"Q\"),\nSUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A64,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D64,2)=\"Mg\", VLOOKUP(A64,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D64,2)=\"Sc\",B64=\"A\",OR(C64=\"d\",C64=\"f\"))),\n(SUM(VLOOKUP($A64,Quantities[],Quantities!$P$2)*VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$R$2)*VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$T$2)*VLOOKUP($A64,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D64,2)=\"Sc\",OR(C64=\"a\",C64=\"f\")),\nVLOOKUP(A64,Quantities[],Quantities!$J$2),\n\nIF(AND(B64=\"D\",C64=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2)),\n\nIF(AND(B64=\"D\", (VLOOKUP(A64,Quantities[],Quantities!$O$2)+VLOOKUP(A64,Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A64,Quantities[],Quantities!$P$2)*VLOOKUP(A64,Quantities[],Quantities!$O$2)\n+VLOOKUP(A64,Quantities[],Quantities!$R$2)*VLOOKUP(A64,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A64,Quantities[],Quantities!$T$2)*VLOOKUP(A64,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A64,Quantities[],Quantities!$O$2)+VLOOKUP(A64,Quantities[],Quantities!$Q$2)+VLOOKUP(A64,Quantities[],Quantities!$S$2)),\n\nIF($B64=\"Q\", (SUM(VLOOKUP($A64,Quantities[],Quantities!$P$2)*VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$R$2)*VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$T$2)*VLOOKUP($A64,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A64,Quantities[],Quantities!$O$2),VLOOKUP($A64,Quantities[],Quantities!$Q$2),VLOOKUP($A64,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A64,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D64,1)=\"U\",\"-\",VLOOKUP(D64,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$6","v":1002},"H","e",{"$f":"'Unit Rates'!$A$20","v":"U8a"},"1002-H-e-U8a",{"$f":"IF(D65=\"Comb1\",CONCATENATE(VLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A65,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B65,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B65=\"B\",C65=\"a\"), \" Scraper Grading\", \"\"),\nIF(C65=\"b\",\"\",\"-\"),\nIF(C65=\"b\",\"\",VLOOKUP(A65,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\"\",VLOOKUP(C65,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"IF(C65=\"f\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\",OR($C65=\"b\",$C65=\"f\")),\"\",VLOOKUP($A65,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),IF(OR(RIGHT(TEXT($A65,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A65,\"0\"),1)=\"5\"),VLOOKUP($A65,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A65,\"0\"),1)=\"5\",VLOOKUP($A65,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"EMW Waste "},{"$f":"IF(LEFT(TEXT(A65,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A65,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C65=\"a\",C65=\"c\",C65=\"d\",C65=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A65,\"0\"),2)=\"00\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nIF(C65=\"f\",VLOOKUP(A65,Quantities[],Quantities!$B$2),\nVLOOKUP(A65,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",OR(C65=\"d\",C65=\"f\")),AND(C65=\"f\",B65=\"D\")),\nSUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2),VLOOKUP($A65,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D65,2)=\"Sc\",OR(C65=\"a\",C65=\"f\")),\nVLOOKUP(A65,Quantities[],Quantities!$I$2),\n\nIF(AND(B65=\"D\",C65=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B65=\"D\",B65=\"Q\"),\nSUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A65,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D65,2)=\"Mg\", VLOOKUP(A65,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D65,2)=\"Sc\",B65=\"A\",OR(C65=\"d\",C65=\"f\"))),\n(SUM(VLOOKUP($A65,Quantities[],Quantities!$P$2)*VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$R$2)*VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$T$2)*VLOOKUP($A65,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D65,2)=\"Sc\",OR(C65=\"a\",C65=\"f\")),\nVLOOKUP(A65,Quantities[],Quantities!$J$2),\n\nIF(AND(B65=\"D\",C65=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2)),\n\nIF(AND(B65=\"D\", (VLOOKUP(A65,Quantities[],Quantities!$O$2)+VLOOKUP(A65,Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A65,Quantities[],Quantities!$P$2)*VLOOKUP(A65,Quantities[],Quantities!$O$2)\n+VLOOKUP(A65,Quantities[],Quantities!$R$2)*VLOOKUP(A65,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A65,Quantities[],Quantities!$T$2)*VLOOKUP(A65,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A65,Quantities[],Quantities!$O$2)+VLOOKUP(A65,Quantities[],Quantities!$Q$2)+VLOOKUP(A65,Quantities[],Quantities!$S$2)),\n\nIF($B65=\"Q\", (SUM(VLOOKUP($A65,Quantities[],Quantities!$P$2)*VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$R$2)*VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$T$2)*VLOOKUP($A65,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A65,Quantities[],Quantities!$O$2),VLOOKUP($A65,Quantities[],Quantities!$Q$2),VLOOKUP($A65,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A65,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D65,1)=\"U\",\"-\",VLOOKUP(D65,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$8","v":1101},"H","e",{"$f":"'Unit Rates'!$A$20","v":"U8a"},"1101-H-e-U8a",{"$f":"IF(D66=\"Comb1\",CONCATENATE(VLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A66,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B66,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B66=\"B\",C66=\"a\"), \" Scraper Grading\", \"\"),\nIF(C66=\"b\",\"\",\"-\"),\nIF(C66=\"b\",\"\",VLOOKUP(A66,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\"\",VLOOKUP(C66,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"IF(C66=\"f\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\",OR($C66=\"b\",$C66=\"f\")),\"\",VLOOKUP($A66,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),IF(OR(RIGHT(TEXT($A66,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A66,\"0\"),1)=\"5\"),VLOOKUP($A66,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A66,\"0\"),1)=\"5\",VLOOKUP($A66,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"6HW Waste "},{"$f":"IF(LEFT(TEXT(A66,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A66,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C66=\"a\",C66=\"c\",C66=\"d\",C66=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A66,\"0\"),2)=\"00\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nIF(C66=\"f\",VLOOKUP(A66,Quantities[],Quantities!$B$2),\nVLOOKUP(A66,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",OR(C66=\"d\",C66=\"f\")),AND(C66=\"f\",B66=\"D\")),\nSUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2),VLOOKUP($A66,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D66,2)=\"Sc\",OR(C66=\"a\",C66=\"f\")),\nVLOOKUP(A66,Quantities[],Quantities!$I$2),\n\nIF(AND(B66=\"D\",C66=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B66=\"D\",B66=\"Q\"),\nSUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A66,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D66,2)=\"Mg\", VLOOKUP(A66,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D66,2)=\"Sc\",B66=\"A\",OR(C66=\"d\",C66=\"f\"))),\n(SUM(VLOOKUP($A66,Quantities[],Quantities!$P$2)*VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$R$2)*VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$T$2)*VLOOKUP($A66,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D66,2)=\"Sc\",OR(C66=\"a\",C66=\"f\")),\nVLOOKUP(A66,Quantities[],Quantities!$J$2),\n\nIF(AND(B66=\"D\",C66=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2)),\n\nIF(AND(B66=\"D\", (VLOOKUP(A66,Quantities[],Quantities!$O$2)+VLOOKUP(A66,Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A66,Quantities[],Quantities!$P$2)*VLOOKUP(A66,Quantities[],Quantities!$O$2)\n+VLOOKUP(A66,Quantities[],Quantities!$R$2)*VLOOKUP(A66,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A66,Quantities[],Quantities!$T$2)*VLOOKUP(A66,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A66,Quantities[],Quantities!$O$2)+VLOOKUP(A66,Quantities[],Quantities!$Q$2)+VLOOKUP(A66,Quantities[],Quantities!$S$2)),\n\nIF($B66=\"Q\", (SUM(VLOOKUP($A66,Quantities[],Quantities!$P$2)*VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$R$2)*VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$T$2)*VLOOKUP($A66,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A66,Quantities[],Quantities!$O$2),VLOOKUP($A66,Quantities[],Quantities!$Q$2),VLOOKUP($A66,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A66,Quantities[],Quantities!$H$2)\n))))))","v":-0.2857142857142857},{"$f":"IF(LEFT(D66,1)=\"U\",\"-\",VLOOKUP(D66,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$4","v":1000},"M","e","U","1000-M-e-U",{"$f":"IF(D67=\"Comb1\",CONCATENATE(VLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A67,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B67,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B67=\"B\",C67=\"a\"), \" Scraper Grading\", \"\"),\nIF(C67=\"b\",\"\",\"-\"),\nIF(C67=\"b\",\"\",VLOOKUP(A67,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\"\",VLOOKUP(C67,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"IF(C67=\"f\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\",OR($C67=\"b\",$C67=\"f\")),\"\",VLOOKUP($A67,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),IF(OR(RIGHT(TEXT($A67,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A67,\"0\"),1)=\"5\"),VLOOKUP($A67,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A67,\"0\"),1)=\"5\",VLOOKUP($A67,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" EMW Waste"},{"$f":"IF(LEFT(TEXT(A67,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A67,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C67=\"a\",C67=\"c\",C67=\"d\",C67=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A67,\"0\"),2)=\"00\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nIF(C67=\"f\",VLOOKUP(A67,Quantities[],Quantities!$B$2),\nVLOOKUP(A67,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",OR(C67=\"d\",C67=\"f\")),AND(C67=\"f\",B67=\"D\")),\nSUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2),VLOOKUP($A67,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D67,2)=\"Sc\",OR(C67=\"a\",C67=\"f\")),\nVLOOKUP(A67,Quantities[],Quantities!$I$2),\n\nIF(AND(B67=\"D\",C67=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B67=\"D\",B67=\"Q\"),\nSUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A67,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\", VLOOKUP(A67,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D67,2)=\"Sc\",B67=\"A\",OR(C67=\"d\",C67=\"f\"))),\n(SUM(VLOOKUP($A67,Quantities[],Quantities!$P$2)*VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$R$2)*VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$T$2)*VLOOKUP($A67,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D67,2)=\"Sc\",OR(C67=\"a\",C67=\"f\")),\nVLOOKUP(A67,Quantities[],Quantities!$J$2),\n\nIF(AND(B67=\"D\",C67=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2)),\n\nIF(AND(B67=\"D\", (VLOOKUP(A67,Quantities[],Quantities!$O$2)+VLOOKUP(A67,Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A67,Quantities[],Quantities!$P$2)*VLOOKUP(A67,Quantities[],Quantities!$O$2)\n+VLOOKUP(A67,Quantities[],Quantities!$R$2)*VLOOKUP(A67,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A67,Quantities[],Quantities!$T$2)*VLOOKUP(A67,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A67,Quantities[],Quantities!$O$2)+VLOOKUP(A67,Quantities[],Quantities!$Q$2)+VLOOKUP(A67,Quantities[],Quantities!$S$2)),\n\nIF($B67=\"Q\", (SUM(VLOOKUP($A67,Quantities[],Quantities!$P$2)*VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$R$2)*VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$T$2)*VLOOKUP($A67,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A67,Quantities[],Quantities!$O$2),VLOOKUP($A67,Quantities[],Quantities!$Q$2),VLOOKUP($A67,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A67,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D67,1)=\"U\",\"-\",VLOOKUP(D67,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$7","v":1100},"M","e","U","1100-M-e-U",{"$f":"IF(D68=\"Comb1\",CONCATENATE(VLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A68,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B68,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B68=\"B\",C68=\"a\"), \" Scraper Grading\", \"\"),\nIF(C68=\"b\",\"\",\"-\"),\nIF(C68=\"b\",\"\",VLOOKUP(A68,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\"\",VLOOKUP(C68,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"IF(C68=\"f\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\",OR($C68=\"b\",$C68=\"f\")),\"\",VLOOKUP($A68,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),IF(OR(RIGHT(TEXT($A68,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A68,\"0\"),1)=\"5\"),VLOOKUP($A68,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A68,\"0\"),1)=\"5\",VLOOKUP($A68,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" 6HW Waste"},{"$f":"IF(LEFT(TEXT(A68,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A68,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C68=\"a\",C68=\"c\",C68=\"d\",C68=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A68,\"0\"),2)=\"00\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nIF(C68=\"f\",VLOOKUP(A68,Quantities[],Quantities!$B$2),\nVLOOKUP(A68,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",OR(C68=\"d\",C68=\"f\")),AND(C68=\"f\",B68=\"D\")),\nSUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2),VLOOKUP($A68,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D68,2)=\"Sc\",OR(C68=\"a\",C68=\"f\")),\nVLOOKUP(A68,Quantities[],Quantities!$I$2),\n\nIF(AND(B68=\"D\",C68=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B68=\"D\",B68=\"Q\"),\nSUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A68,Quantities[],Quantities!$G$2)\n))))","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\", VLOOKUP(A68,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D68,2)=\"Sc\",B68=\"A\",OR(C68=\"d\",C68=\"f\"))),\n(SUM(VLOOKUP($A68,Quantities[],Quantities!$P$2)*VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$R$2)*VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$T$2)*VLOOKUP($A68,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D68,2)=\"Sc\",OR(C68=\"a\",C68=\"f\")),\nVLOOKUP(A68,Quantities[],Quantities!$J$2),\n\nIF(AND(B68=\"D\",C68=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2)),\n\nIF(AND(B68=\"D\", (VLOOKUP(A68,Quantities[],Quantities!$O$2)+VLOOKUP(A68,Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A68,Quantities[],Quantities!$P$2)*VLOOKUP(A68,Quantities[],Quantities!$O$2)\n+VLOOKUP(A68,Quantities[],Quantities!$R$2)*VLOOKUP(A68,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A68,Quantities[],Quantities!$T$2)*VLOOKUP(A68,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A68,Quantities[],Quantities!$O$2)+VLOOKUP(A68,Quantities[],Quantities!$Q$2)+VLOOKUP(A68,Quantities[],Quantities!$S$2)),\n\nIF($B68=\"Q\", (SUM(VLOOKUP($A68,Quantities[],Quantities!$P$2)*VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$R$2)*VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$T$2)*VLOOKUP($A68,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A68,Quantities[],Quantities!$O$2),VLOOKUP($A68,Quantities[],Quantities!$Q$2),VLOOKUP($A68,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A68,Quantities[],Quantities!$H$2)\n))))))","v":"-"},{"$f":"IF(LEFT(D68,1)=\"U\",\"-\",VLOOKUP(D68,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$10","v":1200},"M","e","U","1200-M-e-U",{"$f":"IF(D69=\"Comb1\",CONCATENATE(VLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A69,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B69,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B69=\"B\",C69=\"a\"), \" Scraper Grading\", \"\"),\nIF(C69=\"b\",\"\",\"-\"),\nIF(C69=\"b\",\"\",VLOOKUP(A69,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\"\",VLOOKUP(C69,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"IF(C69=\"f\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\",OR($C69=\"b\",$C69=\"f\")),\"\",VLOOKUP($A69,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),IF(OR(RIGHT(TEXT($A69,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A69,\"0\"),1)=\"5\"),VLOOKUP($A69,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A69,\"0\"),1)=\"5\",VLOOKUP($A69,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Haul Roads"},{"$f":"IF(LEFT(TEXT(A69,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A69,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C69=\"a\",C69=\"c\",C69=\"d\",C69=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A69,\"0\"),2)=\"00\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nIF(C69=\"f\",VLOOKUP(A69,Quantities[],Quantities!$B$2),\nVLOOKUP(A69,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",OR(C69=\"d\",C69=\"f\")),AND(C69=\"f\",B69=\"D\")),\nSUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2),VLOOKUP($A69,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D69,2)=\"Sc\",OR(C69=\"a\",C69=\"f\")),\nVLOOKUP(A69,Quantities[],Quantities!$I$2),\n\nIF(AND(B69=\"D\",C69=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B69=\"D\",B69=\"Q\"),\nSUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A69,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D69,2)=\"Mg\", VLOOKUP(A69,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D69,2)=\"Sc\",B69=\"A\",OR(C69=\"d\",C69=\"f\"))),\n(SUM(VLOOKUP($A69,Quantities[],Quantities!$P$2)*VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$R$2)*VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$T$2)*VLOOKUP($A69,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D69,2)=\"Sc\",OR(C69=\"a\",C69=\"f\")),\nVLOOKUP(A69,Quantities[],Quantities!$J$2),\n\nIF(AND(B69=\"D\",C69=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2)),\n\nIF(AND(B69=\"D\", (VLOOKUP(A69,Quantities[],Quantities!$O$2)+VLOOKUP(A69,Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A69,Quantities[],Quantities!$P$2)*VLOOKUP(A69,Quantities[],Quantities!$O$2)\n+VLOOKUP(A69,Quantities[],Quantities!$R$2)*VLOOKUP(A69,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A69,Quantities[],Quantities!$T$2)*VLOOKUP(A69,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A69,Quantities[],Quantities!$O$2)+VLOOKUP(A69,Quantities[],Quantities!$Q$2)+VLOOKUP(A69,Quantities[],Quantities!$S$2)),\n\nIF($B69=\"Q\", (SUM(VLOOKUP($A69,Quantities[],Quantities!$P$2)*VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$R$2)*VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$T$2)*VLOOKUP($A69,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A69,Quantities[],Quantities!$O$2),VLOOKUP($A69,Quantities[],Quantities!$Q$2),VLOOKUP($A69,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A69,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D69,1)=\"U\",\"-\",VLOOKUP(D69,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!A15","v":1300},"M","e","U","1300-M-e-U",{"$f":"IF(D70=\"Comb1\",CONCATENATE(VLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A70,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B70,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B70=\"B\",C70=\"a\"), \" Scraper Grading\", \"\"),\nIF(C70=\"b\",\"\",\"-\"),\nIF(C70=\"b\",\"\",VLOOKUP(A70,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\"\",VLOOKUP(C70,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"IF(C70=\"f\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\",OR($C70=\"b\",$C70=\"f\")),\"\",VLOOKUP($A70,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),IF(OR(RIGHT(TEXT($A70,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A70,\"0\"),1)=\"5\"),VLOOKUP($A70,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A70,\"0\"),1)=\"5\",VLOOKUP($A70,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Emma Backfill Areas"},{"$f":"IF(LEFT(TEXT(A70,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A70,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C70=\"a\",C70=\"c\",C70=\"d\",C70=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A70,\"0\"),2)=\"00\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nIF(C70=\"f\",VLOOKUP(A70,Quantities[],Quantities!$B$2),\nVLOOKUP(A70,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",OR(C70=\"d\",C70=\"f\")),AND(C70=\"f\",B70=\"D\")),\nSUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2),VLOOKUP($A70,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D70,2)=\"Sc\",OR(C70=\"a\",C70=\"f\")),\nVLOOKUP(A70,Quantities[],Quantities!$I$2),\n\nIF(AND(B70=\"D\",C70=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B70=\"D\",B70=\"Q\"),\nSUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A70,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D70,2)=\"Mg\", VLOOKUP(A70,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D70,2)=\"Sc\",B70=\"A\",OR(C70=\"d\",C70=\"f\"))),\n(SUM(VLOOKUP($A70,Quantities[],Quantities!$P$2)*VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$R$2)*VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$T$2)*VLOOKUP($A70,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D70,2)=\"Sc\",OR(C70=\"a\",C70=\"f\")),\nVLOOKUP(A70,Quantities[],Quantities!$J$2),\n\nIF(AND(B70=\"D\",C70=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2)),\n\nIF(AND(B70=\"D\", (VLOOKUP(A70,Quantities[],Quantities!$O$2)+VLOOKUP(A70,Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A70,Quantities[],Quantities!$P$2)*VLOOKUP(A70,Quantities[],Quantities!$O$2)\n+VLOOKUP(A70,Quantities[],Quantities!$R$2)*VLOOKUP(A70,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A70,Quantities[],Quantities!$T$2)*VLOOKUP(A70,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A70,Quantities[],Quantities!$O$2)+VLOOKUP(A70,Quantities[],Quantities!$Q$2)+VLOOKUP(A70,Quantities[],Quantities!$S$2)),\n\nIF($B70=\"Q\", (SUM(VLOOKUP($A70,Quantities[],Quantities!$P$2)*VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$R$2)*VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$T$2)*VLOOKUP($A70,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A70,Quantities[],Quantities!$O$2),VLOOKUP($A70,Quantities[],Quantities!$Q$2),VLOOKUP($A70,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A70,Quantities[],Quantities!$H$2)\n))))))","v":0},{"$f":"IF(LEFT(D70,1)=\"U\",\"-\",VLOOKUP(D70,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$20","v":1305},"M","e","U","1305-M-e-U",{"$f":"IF(D71=\"Comb1\",CONCATENATE(VLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A71,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B71,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B71=\"B\",C71=\"a\"), \" Scraper Grading\", \"\"),\nIF(C71=\"b\",\"\",\"-\"),\nIF(C71=\"b\",\"\",VLOOKUP(A71,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\"\",VLOOKUP(C71,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"IF(C71=\"f\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\",OR($C71=\"b\",$C71=\"f\")),\"\",VLOOKUP($A71,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),IF(OR(RIGHT(TEXT($A71,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A71,\"0\"),1)=\"5\"),VLOOKUP($A71,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A71,\"0\"),1)=\"5\",VLOOKUP($A71,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Emma Backfill Areas "},{"$f":"IF(LEFT(TEXT(A71,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A71,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C71=\"a\",C71=\"c\",C71=\"d\",C71=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A71,\"0\"),2)=\"00\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nIF(C71=\"f\",VLOOKUP(A71,Quantities[],Quantities!$B$2),\nVLOOKUP(A71,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",OR(C71=\"d\",C71=\"f\")),AND(C71=\"f\",B71=\"D\")),\nSUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2),VLOOKUP($A71,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D71,2)=\"Sc\",OR(C71=\"a\",C71=\"f\")),\nVLOOKUP(A71,Quantities[],Quantities!$I$2),\n\nIF(AND(B71=\"D\",C71=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B71=\"D\",B71=\"Q\"),\nSUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A71,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D71,2)=\"Mg\", VLOOKUP(A71,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D71,2)=\"Sc\",B71=\"A\",OR(C71=\"d\",C71=\"f\"))),\n(SUM(VLOOKUP($A71,Quantities[],Quantities!$P$2)*VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$R$2)*VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$T$2)*VLOOKUP($A71,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D71,2)=\"Sc\",OR(C71=\"a\",C71=\"f\")),\nVLOOKUP(A71,Quantities[],Quantities!$J$2),\n\nIF(AND(B71=\"D\",C71=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2)),\n\nIF(AND(B71=\"D\", (VLOOKUP(A71,Quantities[],Quantities!$O$2)+VLOOKUP(A71,Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A71,Quantities[],Quantities!$P$2)*VLOOKUP(A71,Quantities[],Quantities!$O$2)\n+VLOOKUP(A71,Quantities[],Quantities!$R$2)*VLOOKUP(A71,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A71,Quantities[],Quantities!$T$2)*VLOOKUP(A71,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A71,Quantities[],Quantities!$O$2)+VLOOKUP(A71,Quantities[],Quantities!$Q$2)+VLOOKUP(A71,Quantities[],Quantities!$S$2)),\n\nIF($B71=\"Q\", (SUM(VLOOKUP($A71,Quantities[],Quantities!$P$2)*VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$R$2)*VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$T$2)*VLOOKUP($A71,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A71,Quantities[],Quantities!$O$2),VLOOKUP($A71,Quantities[],Quantities!$Q$2),VLOOKUP($A71,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A71,Quantities[],Quantities!$H$2)\n))))))","v":0.02},{"$f":"IF(LEFT(D71,1)=\"U\",\"-\",VLOOKUP(D71,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$22","v":1400},"M","e","U","1400-M-e-U",{"$f":"IF(D72=\"Comb1\",CONCATENATE(VLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A72,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B72,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B72=\"B\",C72=\"a\"), \" Scraper Grading\", \"\"),\nIF(C72=\"b\",\"\",\"-\"),\nIF(C72=\"b\",\"\",VLOOKUP(A72,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\"\",VLOOKUP(C72,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"IF(C72=\"f\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\",OR($C72=\"b\",$C72=\"f\")),\"\",VLOOKUP($A72,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),IF(OR(RIGHT(TEXT($A72,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A72,\"0\"),1)=\"5\"),VLOOKUP($A72,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A72,\"0\"),1)=\"5\",VLOOKUP($A72,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Soil Stockpile"},{"$f":"IF(LEFT(TEXT(A72,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A72,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C72=\"a\",C72=\"c\",C72=\"d\",C72=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A72,\"0\"),2)=\"00\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nIF(C72=\"f\",VLOOKUP(A72,Quantities[],Quantities!$B$2),\nVLOOKUP(A72,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",OR(C72=\"d\",C72=\"f\")),AND(C72=\"f\",B72=\"D\")),\nSUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2),VLOOKUP($A72,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D72,2)=\"Sc\",OR(C72=\"a\",C72=\"f\")),\nVLOOKUP(A72,Quantities[],Quantities!$I$2),\n\nIF(AND(B72=\"D\",C72=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B72=\"D\",B72=\"Q\"),\nSUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A72,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D72,2)=\"Mg\", VLOOKUP(A72,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D72,2)=\"Sc\",B72=\"A\",OR(C72=\"d\",C72=\"f\"))),\n(SUM(VLOOKUP($A72,Quantities[],Quantities!$P$2)*VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$R$2)*VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$T$2)*VLOOKUP($A72,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D72,2)=\"Sc\",OR(C72=\"a\",C72=\"f\")),\nVLOOKUP(A72,Quantities[],Quantities!$J$2),\n\nIF(AND(B72=\"D\",C72=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2)),\n\nIF(AND(B72=\"D\", (VLOOKUP(A72,Quantities[],Quantities!$O$2)+VLOOKUP(A72,Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A72,Quantities[],Quantities!$P$2)*VLOOKUP(A72,Quantities[],Quantities!$O$2)\n+VLOOKUP(A72,Quantities[],Quantities!$R$2)*VLOOKUP(A72,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A72,Quantities[],Quantities!$T$2)*VLOOKUP(A72,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A72,Quantities[],Quantities!$O$2)+VLOOKUP(A72,Quantities[],Quantities!$Q$2)+VLOOKUP(A72,Quantities[],Quantities!$S$2)),\n\nIF($B72=\"Q\", (SUM(VLOOKUP($A72,Quantities[],Quantities!$P$2)*VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$R$2)*VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$T$2)*VLOOKUP($A72,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A72,Quantities[],Quantities!$O$2),VLOOKUP($A72,Quantities[],Quantities!$Q$2),VLOOKUP($A72,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A72,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D72,1)=\"U\",\"-\",VLOOKUP(D72,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$23","v":1500},"M","e","U","1500-M-e-U",{"$f":"IF(D73=\"Comb1\",CONCATENATE(VLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A73,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B73,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B73=\"B\",C73=\"a\"), \" Scraper Grading\", \"\"),\nIF(C73=\"b\",\"\",\"-\"),\nIF(C73=\"b\",\"\",VLOOKUP(A73,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\"\",VLOOKUP(C73,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"IF(C73=\"f\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\",OR($C73=\"b\",$C73=\"f\")),\"\",VLOOKUP($A73,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),IF(OR(RIGHT(TEXT($A73,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A73,\"0\"),1)=\"5\"),VLOOKUP($A73,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A73,\"0\"),1)=\"5\",VLOOKUP($A73,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":" Allowance for Other Disturbed Areas"},{"$f":"IF(LEFT(TEXT(A73,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A73,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C73=\"a\",C73=\"c\",C73=\"d\",C73=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A73,\"0\"),2)=\"00\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nIF(C73=\"f\",VLOOKUP(A73,Quantities[],Quantities!$B$2),\nVLOOKUP(A73,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",OR(C73=\"d\",C73=\"f\")),AND(C73=\"f\",B73=\"D\")),\nSUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2),VLOOKUP($A73,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D73,2)=\"Sc\",OR(C73=\"a\",C73=\"f\")),\nVLOOKUP(A73,Quantities[],Quantities!$I$2),\n\nIF(AND(B73=\"D\",C73=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B73=\"D\",B73=\"Q\"),\nSUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A73,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D73,2)=\"Mg\", VLOOKUP(A73,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D73,2)=\"Sc\",B73=\"A\",OR(C73=\"d\",C73=\"f\"))),\n(SUM(VLOOKUP($A73,Quantities[],Quantities!$P$2)*VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$R$2)*VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$T$2)*VLOOKUP($A73,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D73,2)=\"Sc\",OR(C73=\"a\",C73=\"f\")),\nVLOOKUP(A73,Quantities[],Quantities!$J$2),\n\nIF(AND(B73=\"D\",C73=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2)),\n\nIF(AND(B73=\"D\", (VLOOKUP(A73,Quantities[],Quantities!$O$2)+VLOOKUP(A73,Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A73,Quantities[],Quantities!$P$2)*VLOOKUP(A73,Quantities[],Quantities!$O$2)\n+VLOOKUP(A73,Quantities[],Quantities!$R$2)*VLOOKUP(A73,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A73,Quantities[],Quantities!$T$2)*VLOOKUP(A73,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A73,Quantities[],Quantities!$O$2)+VLOOKUP(A73,Quantities[],Quantities!$Q$2)+VLOOKUP(A73,Quantities[],Quantities!$S$2)),\n\nIF($B73=\"Q\", (SUM(VLOOKUP($A73,Quantities[],Quantities!$P$2)*VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$R$2)*VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$T$2)*VLOOKUP($A73,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A73,Quantities[],Quantities!$O$2),VLOOKUP($A73,Quantities[],Quantities!$Q$2),VLOOKUP($A73,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A73,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D73,1)=\"U\",\"-\",VLOOKUP(D73,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$16","v":1301},{"$f":"'Activity-Material_Codes'!A24","v":"Sa"},"e",{"$f":"'Unit Rates'!A43","v":"U29"},"1301-Sa-e-U29",{"$f":"IF(D74=\"Comb1\",CONCATENATE(VLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A74,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B74,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B74=\"B\",C74=\"a\"), \" Scraper Grading\", \"\"),\nIF(C74=\"b\",\"\",\"-\"),\nIF(C74=\"b\",\"\",VLOOKUP(A74,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\"\",VLOOKUP(C74,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"IF(C74=\"f\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\",OR($C74=\"b\",$C74=\"f\")),\"\",VLOOKUP($A74,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),IF(OR(RIGHT(TEXT($A74,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A74,\"0\"),1)=\"5\"),VLOOKUP($A74,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A74,\"0\"),1)=\"5\",VLOOKUP($A74,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Emma Backfill Areas "},{"$f":"IF(LEFT(TEXT(A74,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A74,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C74=\"a\",C74=\"c\",C74=\"d\",C74=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A74,\"0\"),2)=\"00\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nIF(C74=\"f\",VLOOKUP(A74,Quantities[],Quantities!$B$2),\nVLOOKUP(A74,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",OR(C74=\"d\",C74=\"f\")),AND(C74=\"f\",B74=\"D\")),\nSUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2),VLOOKUP($A74,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D74,2)=\"Sc\",OR(C74=\"a\",C74=\"f\")),\nVLOOKUP(A74,Quantities[],Quantities!$I$2),\n\nIF(AND(B74=\"D\",C74=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B74=\"D\",B74=\"Q\"),\nSUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A74,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D74,2)=\"Mg\", VLOOKUP(A74,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D74,2)=\"Sc\",B74=\"A\",OR(C74=\"d\",C74=\"f\"))),\n(SUM(VLOOKUP($A74,Quantities[],Quantities!$P$2)*VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$R$2)*VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$T$2)*VLOOKUP($A74,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D74,2)=\"Sc\",OR(C74=\"a\",C74=\"f\")),\nVLOOKUP(A74,Quantities[],Quantities!$J$2),\n\nIF(AND(B74=\"D\",C74=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2)),\n\nIF(AND(B74=\"D\", (VLOOKUP(A74,Quantities[],Quantities!$O$2)+VLOOKUP(A74,Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A74,Quantities[],Quantities!$P$2)*VLOOKUP(A74,Quantities[],Quantities!$O$2)\n+VLOOKUP(A74,Quantities[],Quantities!$R$2)*VLOOKUP(A74,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A74,Quantities[],Quantities!$T$2)*VLOOKUP(A74,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A74,Quantities[],Quantities!$O$2)+VLOOKUP(A74,Quantities[],Quantities!$Q$2)+VLOOKUP(A74,Quantities[],Quantities!$S$2)),\n\nIF($B74=\"Q\", (SUM(VLOOKUP($A74,Quantities[],Quantities!$P$2)*VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$R$2)*VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$T$2)*VLOOKUP($A74,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A74,Quantities[],Quantities!$O$2),VLOOKUP($A74,Quantities[],Quantities!$Q$2),VLOOKUP($A74,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A74,Quantities[],Quantities!$H$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D74,1)=\"U\",\"-\",VLOOKUP(D74,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$16","v":1301},{"$f":"'Activity-Material_Codes'!A27","v":"U"},"e",{"$f":"'Unit Rates'!A44","v":"U30"},"1301-U-e-U30",{"$f":"IF(D75=\"Comb1\",CONCATENATE(VLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A75,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B75,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B75=\"B\",C75=\"a\"), \" Scraper Grading\", \"\"),\nIF(C75=\"b\",\"\",\"-\"),\nIF(C75=\"b\",\"\",VLOOKUP(A75,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\"\",VLOOKUP(C75,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"IF(C75=\"f\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\",OR($C75=\"b\",$C75=\"f\")),\"\",VLOOKUP($A75,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),IF(OR(RIGHT(TEXT($A75,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A75,\"0\"),1)=\"5\"),VLOOKUP($A75,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A75,\"0\"),1)=\"5\",VLOOKUP($A75,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Emma Backfill Areas "},{"$f":"IF(LEFT(TEXT(A75,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A75,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C75=\"a\",C75=\"c\",C75=\"d\",C75=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A75,\"0\"),2)=\"00\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nIF(C75=\"f\",VLOOKUP(A75,Quantities[],Quantities!$B$2),\nVLOOKUP(A75,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",OR(C75=\"d\",C75=\"f\")),AND(C75=\"f\",B75=\"D\")),\nSUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2),VLOOKUP($A75,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D75,2)=\"Sc\",OR(C75=\"a\",C75=\"f\")),\nVLOOKUP(A75,Quantities[],Quantities!$I$2),\n\nIF(AND(B75=\"D\",C75=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B75=\"D\",B75=\"Q\"),\nSUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A75,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D75,2)=\"Mg\", VLOOKUP(A75,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D75,2)=\"Sc\",B75=\"A\",OR(C75=\"d\",C75=\"f\"))),\n(SUM(VLOOKUP($A75,Quantities[],Quantities!$P$2)*VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$R$2)*VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$T$2)*VLOOKUP($A75,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D75,2)=\"Sc\",OR(C75=\"a\",C75=\"f\")),\nVLOOKUP(A75,Quantities[],Quantities!$J$2),\n\nIF(AND(B75=\"D\",C75=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2)),\n\nIF(AND(B75=\"D\", (VLOOKUP(A75,Quantities[],Quantities!$O$2)+VLOOKUP(A75,Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A75,Quantities[],Quantities!$P$2)*VLOOKUP(A75,Quantities[],Quantities!$O$2)\n+VLOOKUP(A75,Quantities[],Quantities!$R$2)*VLOOKUP(A75,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A75,Quantities[],Quantities!$T$2)*VLOOKUP(A75,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A75,Quantities[],Quantities!$O$2)+VLOOKUP(A75,Quantities[],Quantities!$Q$2)+VLOOKUP(A75,Quantities[],Quantities!$S$2)),\n\nIF($B75=\"Q\", (SUM(VLOOKUP($A75,Quantities[],Quantities!$P$2)*VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$R$2)*VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$T$2)*VLOOKUP($A75,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A75,Quantities[],Quantities!$O$2),VLOOKUP($A75,Quantities[],Quantities!$Q$2),VLOOKUP($A75,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A75,Quantities[],Quantities!$H$2)\n))))))","v":0.5},{"$f":"IF(LEFT(D75,1)=\"U\",\"-\",VLOOKUP(D75,Equipment[],Equipment!$B$2))","v":"-"}]
[{"$f":"Quantities!$A$17","v":1302},{"$f":"'Activity-Material_Codes'!A30","v":"X"},"e",{"$f":"'Unit Rates'!$A$58","v":"U50"},"1302-X-e-U50",{"$f":"IF(D76=\"Comb1\",CONCATENATE(VLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$28,Quantities!$B$2),\"-\",VLOOKUP(A76,Quantities[],Quantities!$D$2)),\nCONCATENATE(\nVLOOKUP(B76,'Activity-Material_Codes'!$A$2:$B$30,Quantities!$B$2),\nIF(AND(B76=\"B\",C76=\"a\"), \" Scraper Grading\", \"\"),\nIF(C76=\"b\",\"\",\"-\"),\nIF(C76=\"b\",\"\",VLOOKUP(A76,Quantities[],Quantities!$D$2)),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",\"-\"),\nIF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\"\",VLOOKUP(C76,'Activity-Material_Codes'!$A$34:$B$40,Quantities!$B$2))\n))","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"IF(C76=\"f\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nCONCATENATE(\nIF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\",OR($C76=\"b\",$C76=\"f\")),\"\",VLOOKUP($A76,Quantities[],Quantities!$B$2)),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",\"\",\" \"),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),IF(OR(RIGHT(TEXT($A76,\"0\"),Quantities!$B$2)=\"00\",LEFT(TEXT($A76,\"0\"),1)=\"5\"),VLOOKUP($A76,Quantities[],Quantities!$B$2),\"\"),\nIF(LEFT(TEXT($A76,\"0\"),1)=\"5\",VLOOKUP($A76,Quantities[],Quantities!$B$2),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$B$25,Quantities!$B$2)))))","v":"Emma Backfill Areas "},{"$f":"IF(LEFT(TEXT(A76,\"0\"),1)=\"5\",\nVLOOKUP(VLOOKUP(A76,Quantities!$A$4:$D$25,Quantities!$C$2),Quantities!$A$4:$D$25,Quantities!$C$2),\nIF(OR(C76=\"a\",C76=\"c\",C76=\"d\",C76=\"e\"),\n\"-\",\nIF(RIGHT(TEXT(A76,\"0\"),2)=\"00\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nIF(C76=\"f\",VLOOKUP(A76,Quantities[],Quantities!$B$2),\nVLOOKUP(A76,Quantities[],Quantities!$C$2))\n)))","v":"-"},{"$f":"IF(OR(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",OR(C76=\"d\",C76=\"f\")),AND(C76=\"f\",B76=\"D\")),\nSUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2),VLOOKUP($A76,Quantities[],Quantities!$I$2)),\n\nIF(AND(LEFT(D76,2)=\"Sc\",OR(C76=\"a\",C76=\"f\")),\nVLOOKUP(A76,Quantities[],Quantities!$I$2),\n\nIF(AND(B76=\"D\",C76=\"b\"),\n VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2)+\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\n\nIF(OR(B76=\"D\",B76=\"Q\"),\nSUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A76,Quantities[],Quantities!$G$2)\n))))","v":200},{"$f":"IF(LEFT(D76,2)=\"Mg\", VLOOKUP(A76,Quantities[],Quantities!$H$2),\n\nIF(OR(AND(LEFT(D76,2)=\"Sc\",B76=\"A\",OR(C76=\"d\",C76=\"f\"))),\n(SUM(VLOOKUP($A76,Quantities[],Quantities!$P$2)*VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$R$2)*VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$T$2)*VLOOKUP($A76,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\nIF(AND(LEFT(D76,2)=\"Sc\",OR(C76=\"a\",C76=\"f\")),\nVLOOKUP(A76,Quantities[],Quantities!$J$2),\n\nIF(AND(B76=\"D\",C76=\"b\", (VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$P$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$R$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)\n+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$T$2)*VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$S$2))/\n(VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$O$2)+VLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2)),\n\nIF(AND(B76=\"D\", (VLOOKUP(A76,Quantities[],Quantities!$O$2)+VLOOKUP(A76,Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2))>0),\n(VLOOKUP(A76,Quantities[],Quantities!$P$2)*VLOOKUP(A76,Quantities[],Quantities!$O$2)\n+VLOOKUP(A76,Quantities[],Quantities!$R$2)*VLOOKUP(A76,Quantities[],Quantities!$Q$2)\n+VLOOKUP(A76,Quantities[],Quantities!$T$2)*VLOOKUP(A76,Quantities[],Quantities!$S$2))/\n(VLOOKUP(A76,Quantities[],Quantities!$O$2)+VLOOKUP(A76,Quantities[],Quantities!$Q$2)+VLOOKUP(A76,Quantities[],Quantities!$S$2)),\n\nIF($B76=\"Q\", (SUM(VLOOKUP($A76,Quantities[],Quantities!$P$2)*VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$R$2)*VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$T$2)*VLOOKUP($A76,Quantities[],Quantities!$S$2)))/SUM(VLOOKUP($A76,Quantities[],Quantities!$O$2),VLOOKUP($A76,Quantities[],Quantities!$Q$2),VLOOKUP($A76,Quantities[],Quantities!$S$2)),\n\n VLOOKUP(A76,Quantities[],Quantities!$H$2)\n))))))","v":0.01},{"$f":"IF(LEFT(D76,1)=\"U\",\"-\",VLOOKUP(D76,Equipment[],Equipment!$B$2))","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]

{"sheet":"4   Earthwork","index":7,"n_rows":76,"n_cols":15,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #4"]
[null,null,null,null,"Earthwork Quantity Worksheet",null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"  1 - Acres and volumes based on 2021 Emma CCP drawings"]
[null,null,null,null,"  2 - Cover Material Swell: The 'Loose Volume' is calculated based on the acreage to be covered, cover depth, and accounts for appropriate swell factor.  "]
[null,null,null,null,"  3 - Has been agreed upon with State agencies that swell occurs when cover material is moved from source to haul truck but not from the truck to placement on stockpile"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)1","Cover Depth (in)","Bank/Stockpile Volume (bcy)1","Swell Factor (%)3","Loose/Stockpile Volume (lcy)2"]
[{"$f":"'3   Material'!A15","v":1002},{"$f":"'3   Material'!B15","v":"A"},{"$f":"'3   Material'!C15","v":"a"},{"$f":"'3   Material'!D15","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B15=\"P\",0,\nIF(AND(LEFT(D15,2)=\"Mg\",B15=\"A\",C15=\"a\"),(1+L15)*VLOOKUP($A15,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A15,Quantities[],Quantities!$E$2)/43560))","v":40.188269054178143},{"$f":"IF(B15=\"P\",0,\nIF(AND(OR(C15=\"b\",C15=\"d\"),OR('4   Earthwork'!$B15=\"C\",'4   Earthwork'!$B15=\"D\",'4   Earthwork'!$B15=\"A\",'4   Earthwork'!$B15=\"E\",'4   Earthwork'!$B15=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B15=\"P\",0,\nIF(OR(C15=\"b\",C15=\"d\"),\nM15/(1+L15),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nIF(B15=\"X\",VLOOKUP(A15,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A15,Quantities[],Quantities!$F$2)+VLOOKUP(A15,Quantities[],Quantities!$AB$2)))))","v":1569700},{"$f":"IF(B15=\"P\",\"-\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A15,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C15=\"a\",\nVLOOKUP(A15,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B15=\"P\",0,\nIF(AND(OR(C15=\"b\",C15=\"d\"),NOT($B15=\"E\")),\nI15*J15*43560/(12*27),\nIF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Mg\"),0,\nK15*(1+L15))))","v":1569700},null,{"$f":"LEFT(TEXT(A15,\"0\"),2)","v":"10"}]
[{"$f":"'3   Material'!A16","v":1101},{"$f":"'3   Material'!B16","v":"A"},{"$f":"'3   Material'!C16","v":"a"},{"$f":"'3   Material'!D16","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B16=\"P\",0,\nIF(AND(LEFT(D16,2)=\"Mg\",B16=\"A\",C16=\"a\"),(1+L16)*VLOOKUP($A16,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A16,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B16=\"P\",0,\nIF(AND(OR(C16=\"b\",C16=\"d\"),OR('4   Earthwork'!$B16=\"C\",'4   Earthwork'!$B16=\"D\",'4   Earthwork'!$B16=\"A\",'4   Earthwork'!$B16=\"E\",'4   Earthwork'!$B16=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B16=\"P\",0,\nIF(OR(C16=\"b\",C16=\"d\"),\nM16/(1+L16),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nIF(B16=\"X\",VLOOKUP(A16,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A16,Quantities[],Quantities!$F$2)+VLOOKUP(A16,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B16=\"P\",\"-\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A16,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C16=\"a\",\nVLOOKUP(A16,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B16=\"P\",0,\nIF(AND(OR(C16=\"b\",C16=\"d\"),NOT($B16=\"E\")),\nI16*J16*43560/(12*27),\nIF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Mg\"),0,\nK16*(1+L16))))","v":2200000},null,{"$f":"LEFT(TEXT(A16,\"0\"),2)","v":"11"}]
[{"$f":"'3   Material'!A17","v":1301},{"$f":"'3   Material'!B17","v":"A"},{"$f":"'3   Material'!C17","v":"f"},{"$f":"'3   Material'!D17","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B17=\"P\",0,\nIF(AND(LEFT(D17,2)=\"Mg\",B17=\"A\",C17=\"a\"),(1+L17)*VLOOKUP($A17,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A17,Quantities[],Quantities!$E$2)/43560))","v":3.0780853994490358},{"$f":"IF(B17=\"P\",0,\nIF(AND(OR(C17=\"b\",C17=\"d\"),OR('4   Earthwork'!$B17=\"C\",'4   Earthwork'!$B17=\"D\",'4   Earthwork'!$B17=\"A\",'4   Earthwork'!$B17=\"E\",'4   Earthwork'!$B17=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B17=\"P\",0,\nIF(OR(C17=\"b\",C17=\"d\"),\nM17/(1+L17),\nIF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Mg\"),0,\nIF(B17=\"X\",VLOOKUP(A17,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A17,Quantities[],Quantities!$F$2)+VLOOKUP(A17,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B17=\"P\",\"-\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A17,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C17=\"a\",\nVLOOKUP(A17,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A18","v":1400},{"$f":"'3   Material'!B18","v":"A"},{"$f":"'3   Material'!C18","v":"a"},{"$f":"'3   Material'!D18","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B18=\"P\",0,\nIF(AND(LEFT(D18,2)=\"Mg\",B18=\"A\",C18=\"a\"),(1+L18)*VLOOKUP($A18,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A18,Quantities[],Quantities!$E$2)/43560))","v":8.3000000000000007},{"$f":"IF(B18=\"P\",0,\nIF(AND(OR(C18=\"b\",C18=\"d\"),OR('4   Earthwork'!$B18=\"C\",'4   Earthwork'!$B18=\"D\",'4   Earthwork'!$B18=\"A\",'4   Earthwork'!$B18=\"E\",'4   Earthwork'!$B18=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B18=\"P\",0,\nIF(OR(C18=\"b\",C18=\"d\"),\nM18/(1+L18),\nIF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Mg\"),0,\nIF(B18=\"X\",VLOOKUP(A18,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A18,Quantities[],Quantities!$F$2)+VLOOKUP(A18,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B18=\"P\",\"-\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A18,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C18=\"a\",\nVLOOKUP(A18,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B18=\"P\",0,\nIF(AND(OR(C18=\"b\",C18=\"d\"),NOT($B18=\"E\")),\nI18*J18*43560/(12*27),\nIF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Mg\"),0,\nK18*(1+L18))))","v":0},null,{"$f":"LEFT(TEXT(A18,\"0\"),2)","v":"14"}]
[{"$f":"'3   Material'!A19","v":1500},{"$f":"'3   Material'!B19","v":"A"},{"$f":"'3   Material'!C19","v":"a"},{"$f":"'3   Material'!D19","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B19=\"P\",0,\nIF(AND(LEFT(D19,2)=\"Mg\",B19=\"A\",C19=\"a\"),(1+L19)*VLOOKUP($A19,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A19,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B19=\"P\",0,\nIF(AND(OR(C19=\"b\",C19=\"d\"),OR('4   Earthwork'!$B19=\"C\",'4   Earthwork'!$B19=\"D\",'4   Earthwork'!$B19=\"A\",'4   Earthwork'!$B19=\"E\",'4   Earthwork'!$B19=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B19=\"P\",0,\nIF(OR(C19=\"b\",C19=\"d\"),\nM19/(1+L19),\nIF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Mg\"),0,\nIF(B19=\"X\",VLOOKUP(A19,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A19,Quantities[],Quantities!$F$2)+VLOOKUP(A19,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B19=\"P\",\"-\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A19,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C19=\"a\",\nVLOOKUP(A19,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A20","v":1101},{"$f":"'3   Material'!B20","v":"E"},{"$f":"'3   Material'!C20","v":"a"},{"$f":"'3   Material'!D20","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B20=\"P\",0,\nIF(AND(LEFT(D20,2)=\"Mg\",B20=\"A\",C20=\"a\"),(1+L20)*VLOOKUP($A20,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A20,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B20=\"P\",0,\nIF(AND(OR(C20=\"b\",C20=\"d\"),OR('4   Earthwork'!$B20=\"C\",'4   Earthwork'!$B20=\"D\",'4   Earthwork'!$B20=\"A\",'4   Earthwork'!$B20=\"E\",'4   Earthwork'!$B20=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B20=\"P\",0,\nIF(OR(C20=\"b\",C20=\"d\"),\nM20/(1+L20),\nIF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Mg\"),0,\nIF(B20=\"X\",VLOOKUP(A20,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A20,Quantities[],Quantities!$F$2)+VLOOKUP(A20,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B20=\"P\",\"-\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A20,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C20=\"a\",\nVLOOKUP(A20,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"11"]
[{"$f":"'3   Material'!A21","v":1200},{"$f":"'3   Material'!B21","v":"E"},{"$f":"'3   Material'!C21","v":"a"},{"$f":"'3   Material'!D21","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B21=\"P\",0,\nIF(AND(LEFT(D21,2)=\"Mg\",B21=\"A\",C21=\"a\"),(1+L21)*VLOOKUP($A21,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A21,Quantities[],Quantities!$E$2)/43560))","v":39.066428604224058},{"$f":"IF(B21=\"P\",0,\nIF(AND(OR(C21=\"b\",C21=\"d\"),OR('4   Earthwork'!$B21=\"C\",'4   Earthwork'!$B21=\"D\",'4   Earthwork'!$B21=\"A\",'4   Earthwork'!$B21=\"E\",'4   Earthwork'!$B21=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B21=\"P\",0,\nIF(OR(C21=\"b\",C21=\"d\"),\nM21/(1+L21),\nIF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Mg\"),0,\nIF(B21=\"X\",VLOOKUP(A21,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A21,Quantities[],Quantities!$F$2)+VLOOKUP(A21,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B21=\"P\",\"-\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A21,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C21=\"a\",\nVLOOKUP(A21,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"12"]
[{"$f":"'3   Material'!A22","v":1400},{"$f":"'3   Material'!B22","v":"E"},{"$f":"'3   Material'!C22","v":"c"},{"$f":"'3   Material'!D22","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B22=\"P\",0,\nIF(AND(LEFT(D22,2)=\"Mg\",B22=\"A\",C22=\"a\"),(1+L22)*VLOOKUP($A22,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A22,Quantities[],Quantities!$E$2)/43560))","v":8.3000000000000007},{"$f":"IF(B22=\"P\",0,\nIF(AND(OR(C22=\"b\",C22=\"d\"),OR('4   Earthwork'!$B22=\"C\",'4   Earthwork'!$B22=\"D\",'4   Earthwork'!$B22=\"A\",'4   Earthwork'!$B22=\"E\",'4   Earthwork'!$B22=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B22=\"P\",0,\nIF(OR(C22=\"b\",C22=\"d\"),\nM22/(1+L22),\nIF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Mg\"),0,\nIF(B22=\"X\",VLOOKUP(A22,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A22,Quantities[],Quantities!$F$2)+VLOOKUP(A22,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B22=\"P\",\"-\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A22,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C22=\"a\",\nVLOOKUP(A22,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A23","v":1500},{"$f":"'3   Material'!B23","v":"E"},{"$f":"'3   Material'!C23","v":"c"},{"$f":"'3   Material'!D23","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B23=\"P\",0,\nIF(AND(LEFT(D23,2)=\"Mg\",B23=\"A\",C23=\"a\"),(1+L23)*VLOOKUP($A23,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A23,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B23=\"P\",0,\nIF(AND(OR(C23=\"b\",C23=\"d\"),OR('4   Earthwork'!$B23=\"C\",'4   Earthwork'!$B23=\"D\",'4   Earthwork'!$B23=\"A\",'4   Earthwork'!$B23=\"E\",'4   Earthwork'!$B23=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B23=\"P\",0,\nIF(OR(C23=\"b\",C23=\"d\"),\nM23/(1+L23),\nIF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Mg\"),0,\nIF(B23=\"X\",VLOOKUP(A23,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A23,Quantities[],Quantities!$F$2)+VLOOKUP(A23,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B23=\"P\",\"-\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A23,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C23=\"a\",\nVLOOKUP(A23,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A24","v":1000},{"$f":"'3   Material'!B24","v":"B"},{"$f":"'3   Material'!C24","v":"b"},{"$f":"'3   Material'!D24","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B24=\"P\",0,\nIF(AND(LEFT(D24,2)=\"Mg\",B24=\"A\",C24=\"a\"),(1+L24)*VLOOKUP($A24,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A24,Quantities[],Quantities!$E$2)/43560))","v":74.146992653810841},{"$f":"IF(B24=\"P\",0,\nIF(AND(OR(C24=\"b\",C24=\"d\"),OR('4   Earthwork'!$B24=\"C\",'4   Earthwork'!$B24=\"D\",'4   Earthwork'!$B24=\"A\",'4   Earthwork'!$B24=\"E\",'4   Earthwork'!$B24=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B24=\"P\",0,\nIF(OR(C24=\"b\",C24=\"d\"),\nM24/(1+L24),\nIF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Mg\"),0,\nIF(B24=\"X\",VLOOKUP(A24,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A24,Quantities[],Quantities!$F$2)+VLOOKUP(A24,Quantities[],Quantities!$AB$2)))))","v":110762.79149519889},{"$f":"IF(B24=\"P\",\"-\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A24,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C24=\"a\",\nVLOOKUP(A24,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},119623.81481481482,null,"10"]
[{"$f":"'3   Material'!A25","v":1100},{"$f":"'3   Material'!B25","v":"B"},{"$f":"'3   Material'!C25","v":"b"},{"$f":"'3   Material'!D25","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B25=\"P\",0,\nIF(AND(LEFT(D25,2)=\"Mg\",B25=\"A\",C25=\"a\"),(1+L25)*VLOOKUP($A25,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A25,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B25=\"P\",0,\nIF(AND(OR(C25=\"b\",C25=\"d\"),OR('4   Earthwork'!$B25=\"C\",'4   Earthwork'!$B25=\"D\",'4   Earthwork'!$B25=\"A\",'4   Earthwork'!$B25=\"E\",'4   Earthwork'!$B25=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B25=\"P\",0,\nIF(OR(C25=\"b\",C25=\"d\"),\nM25/(1+L25),\nIF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Mg\"),0,\nIF(B25=\"X\",VLOOKUP(A25,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A25,Quantities[],Quantities!$F$2)+VLOOKUP(A25,Quantities[],Quantities!$AB$2)))))","v":106379.08093278462},{"$f":"IF(B25=\"P\",\"-\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A25,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C25=\"a\",\nVLOOKUP(A25,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},114889.4074074074,null,"11"]
[{"$f":"'3   Material'!A26","v":1101},{"$f":"'3   Material'!B26","v":"B"},{"$f":"'3   Material'!C26","v":"a"},{"$f":"'3   Material'!D26","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B26=\"P\",0,\nIF(AND(LEFT(D26,2)=\"Mg\",B26=\"A\",C26=\"a\"),(1+L26)*VLOOKUP($A26,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A26,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B26=\"P\",0,\nIF(AND(OR(C26=\"b\",C26=\"d\"),OR('4   Earthwork'!$B26=\"C\",'4   Earthwork'!$B26=\"D\",'4   Earthwork'!$B26=\"A\",'4   Earthwork'!$B26=\"E\",'4   Earthwork'!$B26=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B26=\"P\",0,\nIF(OR(C26=\"b\",C26=\"d\"),\nM26/(1+L26),\nIF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Mg\"),0,\nIF(B26=\"X\",VLOOKUP(A26,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A26,Quantities[],Quantities!$F$2)+VLOOKUP(A26,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B26=\"P\",\"-\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A26,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C26=\"a\",\nVLOOKUP(A26,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2200000,null,"11"]
[{"$f":"'3   Material'!A27","v":1201},{"$f":"'3   Material'!B27","v":"B"},{"$f":"'3   Material'!C27","v":"f"},{"$f":"'3   Material'!D27","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B27=\"P\",0,\nIF(AND(LEFT(D27,2)=\"Mg\",B27=\"A\",C27=\"a\"),(1+L27)*VLOOKUP($A27,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A27,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B27=\"P\",0,\nIF(AND(OR(C27=\"b\",C27=\"d\"),OR('4   Earthwork'!$B27=\"C\",'4   Earthwork'!$B27=\"D\",'4   Earthwork'!$B27=\"A\",'4   Earthwork'!$B27=\"E\",'4   Earthwork'!$B27=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B27=\"P\",0,\nIF(OR(C27=\"b\",C27=\"d\"),\nM27/(1+L27),\nIF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Mg\"),0,\nIF(B27=\"X\",VLOOKUP(A27,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A27,Quantities[],Quantities!$F$2)+VLOOKUP(A27,Quantities[],Quantities!$AB$2)))))","v":28732.6},{"$f":"IF(B27=\"P\",\"-\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A27,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C27=\"a\",\nVLOOKUP(A27,Quantities[],Quantities!$V$2,0),\n0)))","v":0},28732.6,null,"12"]
[{"$f":"'3   Material'!A28","v":1300},{"$f":"'3   Material'!B28","v":"B"},{"$f":"'3   Material'!C28","v":"b"},{"$f":"'3   Material'!D28","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B28=\"P\",0,\nIF(AND(LEFT(D28,2)=\"Mg\",B28=\"A\",C28=\"a\"),(1+L28)*VLOOKUP($A28,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A28,Quantities[],Quantities!$E$2)/43560))","v":38.704787190082648},{"$f":"IF(B28=\"P\",0,\nIF(AND(OR(C28=\"b\",C28=\"d\"),OR('4   Earthwork'!$B28=\"C\",'4   Earthwork'!$B28=\"D\",'4   Earthwork'!$B28=\"A\",'4   Earthwork'!$B28=\"E\",'4   Earthwork'!$B28=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B28=\"P\",0,\nIF(OR(C28=\"b\",C28=\"d\"),\nM28/(1+L28),\nIF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Mg\"),0,\nIF(B28=\"X\",VLOOKUP(A28,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A28,Quantities[],Quantities!$F$2)+VLOOKUP(A28,Quantities[],Quantities!$AB$2)))))","v":57818.262345679017},{"$f":"IF(B28=\"P\",\"-\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A28,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C28=\"a\",\nVLOOKUP(A28,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},62443.723333333342,null,"13"]
[{"$f":"'3   Material'!A29","v":1301},{"$f":"'3   Material'!B29","v":"B"},{"$f":"'3   Material'!C29","v":"f"},{"$f":"'3   Material'!D29","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B29=\"P\",0,\nIF(AND(LEFT(D29,2)=\"Mg\",B29=\"A\",C29=\"a\"),(1+L29)*VLOOKUP($A29,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A29,Quantities[],Quantities!$E$2)/43560))","v":3.0780853994490358},{"$f":"IF(B29=\"P\",0,\nIF(AND(OR(C29=\"b\",C29=\"d\"),OR('4   Earthwork'!$B29=\"C\",'4   Earthwork'!$B29=\"D\",'4   Earthwork'!$B29=\"A\",'4   Earthwork'!$B29=\"E\",'4   Earthwork'!$B29=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B29=\"P\",0,\nIF(OR(C29=\"b\",C29=\"d\"),\nM29/(1+L29),\nIF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Mg\"),0,\nIF(B29=\"X\",VLOOKUP(A29,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A29,Quantities[],Quantities!$F$2)+VLOOKUP(A29,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B29=\"P\",\"-\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A29,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C29=\"a\",\nVLOOKUP(A29,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A30","v":1500},{"$f":"'3   Material'!B30","v":"B"},{"$f":"'3   Material'!C30","v":"b"},{"$f":"'3   Material'!D30","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B30=\"P\",0,\nIF(AND(LEFT(D30,2)=\"Mg\",B30=\"A\",C30=\"a\"),(1+L30)*VLOOKUP($A30,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A30,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B30=\"P\",0,\nIF(AND(OR(C30=\"b\",C30=\"d\"),OR('4   Earthwork'!$B30=\"C\",'4   Earthwork'!$B30=\"D\",'4   Earthwork'!$B30=\"A\",'4   Earthwork'!$B30=\"E\",'4   Earthwork'!$B30=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B30=\"P\",0,\nIF(OR(C30=\"b\",C30=\"d\"),\nM30/(1+L30),\nIF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Mg\"),0,\nIF(B30=\"X\",VLOOKUP(A30,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A30,Quantities[],Quantities!$F$2)+VLOOKUP(A30,Quantities[],Quantities!$AB$2)))))","v":14938.271604938271},{"$f":"IF(B30=\"P\",\"-\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A30,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C30=\"a\",\nVLOOKUP(A30,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},16133.333333333334,null,"15"]
[{"$f":"'3   Material'!A31","v":1000},{"$f":"'3   Material'!B31","v":"C"},{"$f":"'3   Material'!C31","v":"b"},{"$f":"'3   Material'!D31","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B31=\"P\",0,\nIF(AND(LEFT(D31,2)=\"Mg\",B31=\"A\",C31=\"a\"),(1+L31)*VLOOKUP($A31,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A31,Quantities[],Quantities!$E$2)/43560))","v":74.146992653810841},{"$f":"IF(B31=\"P\",0,\nIF(AND(OR(C31=\"b\",C31=\"d\"),OR('4   Earthwork'!$B31=\"C\",'4   Earthwork'!$B31=\"D\",'4   Earthwork'!$B31=\"A\",'4   Earthwork'!$B31=\"E\",'4   Earthwork'!$B31=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B31=\"P\",0,\nIF(OR(C31=\"b\",C31=\"d\"),\nM31/(1+L31),\nIF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Mg\"),0,\nIF(B31=\"X\",VLOOKUP(A31,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A31,Quantities[],Quantities!$F$2)+VLOOKUP(A31,Quantities[],Quantities!$AB$2)))))","v":110762.79149519889},{"$f":"IF(B31=\"P\",\"-\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A31,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C31=\"a\",\nVLOOKUP(A31,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},119623.81481481482,null,"10"]
[{"$f":"'3   Material'!A32","v":1100},{"$f":"'3   Material'!B32","v":"C"},{"$f":"'3   Material'!C32","v":"b"},{"$f":"'3   Material'!D32","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B32=\"P\",0,\nIF(AND(LEFT(D32,2)=\"Mg\",B32=\"A\",C32=\"a\"),(1+L32)*VLOOKUP($A32,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A32,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B32=\"P\",0,\nIF(AND(OR(C32=\"b\",C32=\"d\"),OR('4   Earthwork'!$B32=\"C\",'4   Earthwork'!$B32=\"D\",'4   Earthwork'!$B32=\"A\",'4   Earthwork'!$B32=\"E\",'4   Earthwork'!$B32=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B32=\"P\",0,\nIF(OR(C32=\"b\",C32=\"d\"),\nM32/(1+L32),\nIF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Mg\"),0,\nIF(B32=\"X\",VLOOKUP(A32,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A32,Quantities[],Quantities!$F$2)+VLOOKUP(A32,Quantities[],Quantities!$AB$2)))))","v":106379.08093278462},{"$f":"IF(B32=\"P\",\"-\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A32,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C32=\"a\",\nVLOOKUP(A32,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},114889.4074074074,null,"11"]
[{"$f":"'3   Material'!A33","v":1201},{"$f":"'3   Material'!B33","v":"C"},{"$f":"'3   Material'!C33","v":"f"},{"$f":"'3   Material'!D33","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B33=\"P\",0,\nIF(AND(LEFT(D33,2)=\"Mg\",B33=\"A\",C33=\"a\"),(1+L33)*VLOOKUP($A33,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A33,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B33=\"P\",0,\nIF(AND(OR(C33=\"b\",C33=\"d\"),OR('4   Earthwork'!$B33=\"C\",'4   Earthwork'!$B33=\"D\",'4   Earthwork'!$B33=\"A\",'4   Earthwork'!$B33=\"E\",'4   Earthwork'!$B33=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B33=\"P\",0,\nIF(OR(C33=\"b\",C33=\"d\"),\nM33/(1+L33),\nIF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Mg\"),0,\nIF(B33=\"X\",VLOOKUP(A33,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A33,Quantities[],Quantities!$F$2)+VLOOKUP(A33,Quantities[],Quantities!$AB$2)))))","v":28732.6},{"$f":"IF(B33=\"P\",\"-\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A33,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C33=\"a\",\nVLOOKUP(A33,Quantities[],Quantities!$V$2,0),\n0)))","v":0},28732.6,null,"12"]
[{"$f":"'3   Material'!A34","v":1300},{"$f":"'3   Material'!B34","v":"C"},{"$f":"'3   Material'!C34","v":"b"},{"$f":"'3   Material'!D34","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B34=\"P\",0,\nIF(AND(LEFT(D34,2)=\"Mg\",B34=\"A\",C34=\"a\"),(1+L34)*VLOOKUP($A34,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A34,Quantities[],Quantities!$E$2)/43560))","v":38.704787190082648},{"$f":"IF(B34=\"P\",0,\nIF(AND(OR(C34=\"b\",C34=\"d\"),OR('4   Earthwork'!$B34=\"C\",'4   Earthwork'!$B34=\"D\",'4   Earthwork'!$B34=\"A\",'4   Earthwork'!$B34=\"E\",'4   Earthwork'!$B34=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B34=\"P\",0,\nIF(OR(C34=\"b\",C34=\"d\"),\nM34/(1+L34),\nIF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Mg\"),0,\nIF(B34=\"X\",VLOOKUP(A34,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A34,Quantities[],Quantities!$F$2)+VLOOKUP(A34,Quantities[],Quantities!$AB$2)))))","v":57818.262345679017},{"$f":"IF(B34=\"P\",\"-\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A34,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C34=\"a\",\nVLOOKUP(A34,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},62443.723333333342,null,"13"]
[{"$f":"'3   Material'!A35","v":1301},{"$f":"'3   Material'!B35","v":"C"},{"$f":"'3   Material'!C35","v":"f"},{"$f":"'3   Material'!D35","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B35=\"P\",0,\nIF(AND(LEFT(D35,2)=\"Mg\",B35=\"A\",C35=\"a\"),(1+L35)*VLOOKUP($A35,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A35,Quantities[],Quantities!$E$2)/43560))","v":3.0780853994490358},{"$f":"IF(B35=\"P\",0,\nIF(AND(OR(C35=\"b\",C35=\"d\"),OR('4   Earthwork'!$B35=\"C\",'4   Earthwork'!$B35=\"D\",'4   Earthwork'!$B35=\"A\",'4   Earthwork'!$B35=\"E\",'4   Earthwork'!$B35=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B35=\"P\",0,\nIF(OR(C35=\"b\",C35=\"d\"),\nM35/(1+L35),\nIF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Mg\"),0,\nIF(B35=\"X\",VLOOKUP(A35,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A35,Quantities[],Quantities!$F$2)+VLOOKUP(A35,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B35=\"P\",\"-\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A35,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C35=\"a\",\nVLOOKUP(A35,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A36","v":1500},{"$f":"'3   Material'!B36","v":"C"},{"$f":"'3   Material'!C36","v":"b"},{"$f":"'3   Material'!D36","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B36=\"P\",0,\nIF(AND(LEFT(D36,2)=\"Mg\",B36=\"A\",C36=\"a\"),(1+L36)*VLOOKUP($A36,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A36,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B36=\"P\",0,\nIF(AND(OR(C36=\"b\",C36=\"d\"),OR('4   Earthwork'!$B36=\"C\",'4   Earthwork'!$B36=\"D\",'4   Earthwork'!$B36=\"A\",'4   Earthwork'!$B36=\"E\",'4   Earthwork'!$B36=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B36=\"P\",0,\nIF(OR(C36=\"b\",C36=\"d\"),\nM36/(1+L36),\nIF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Mg\"),0,\nIF(B36=\"X\",VLOOKUP(A36,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A36,Quantities[],Quantities!$F$2)+VLOOKUP(A36,Quantities[],Quantities!$AB$2)))))","v":14938.271604938271},{"$f":"IF(B36=\"P\",\"-\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A36,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C36=\"a\",\nVLOOKUP(A36,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},16133.333333333334,null,"15"]
[{"$f":"'3   Material'!A37","v":1000},{"$f":"'3   Material'!B37","v":"D"},{"$f":"'3   Material'!C37","v":"b"},{"$f":"'3   Material'!D37","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B37=\"P\",0,\nIF(AND(LEFT(D37,2)=\"Mg\",B37=\"A\",C37=\"a\"),(1+L37)*VLOOKUP($A37,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A37,Quantities[],Quantities!$E$2)/43560))","v":74.146992653810841},{"$f":"IF(B37=\"P\",0,\nIF(AND(OR(C37=\"b\",C37=\"d\"),OR('4   Earthwork'!$B37=\"C\",'4   Earthwork'!$B37=\"D\",'4   Earthwork'!$B37=\"A\",'4   Earthwork'!$B37=\"E\",'4   Earthwork'!$B37=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B37=\"P\",0,\nIF(OR(C37=\"b\",C37=\"d\"),\nM37/(1+L37),\nIF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Mg\"),0,\nIF(B37=\"X\",VLOOKUP(A37,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A37,Quantities[],Quantities!$F$2)+VLOOKUP(A37,Quantities[],Quantities!$AB$2)))))","v":110762.79149519889},{"$f":"IF(B37=\"P\",\"-\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A37,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C37=\"a\",\nVLOOKUP(A37,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},119623.81481481482,null,"10"]
[{"$f":"'3   Material'!A38","v":1100},{"$f":"'3   Material'!B38","v":"D"},{"$f":"'3   Material'!C38","v":"b"},{"$f":"'3   Material'!D38","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B38=\"P\",0,\nIF(AND(LEFT(D38,2)=\"Mg\",B38=\"A\",C38=\"a\"),(1+L38)*VLOOKUP($A38,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A38,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B38=\"P\",0,\nIF(AND(OR(C38=\"b\",C38=\"d\"),OR('4   Earthwork'!$B38=\"C\",'4   Earthwork'!$B38=\"D\",'4   Earthwork'!$B38=\"A\",'4   Earthwork'!$B38=\"E\",'4   Earthwork'!$B38=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B38=\"P\",0,\nIF(OR(C38=\"b\",C38=\"d\"),\nM38/(1+L38),\nIF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Mg\"),0,\nIF(B38=\"X\",VLOOKUP(A38,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A38,Quantities[],Quantities!$F$2)+VLOOKUP(A38,Quantities[],Quantities!$AB$2)))))","v":106379.08093278462},{"$f":"IF(B38=\"P\",\"-\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A38,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C38=\"a\",\nVLOOKUP(A38,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},114889.4074074074,null,"11"]
[{"$f":"'3   Material'!A39","v":1201},{"$f":"'3   Material'!B39","v":"D"},{"$f":"'3   Material'!C39","v":"f"},{"$f":"'3   Material'!D39","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B39=\"P\",0,\nIF(AND(LEFT(D39,2)=\"Mg\",B39=\"A\",C39=\"a\"),(1+L39)*VLOOKUP($A39,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A39,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B39=\"P\",0,\nIF(AND(OR(C39=\"b\",C39=\"d\"),OR('4   Earthwork'!$B39=\"C\",'4   Earthwork'!$B39=\"D\",'4   Earthwork'!$B39=\"A\",'4   Earthwork'!$B39=\"E\",'4   Earthwork'!$B39=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B39=\"P\",0,\nIF(OR(C39=\"b\",C39=\"d\"),\nM39/(1+L39),\nIF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Mg\"),0,\nIF(B39=\"X\",VLOOKUP(A39,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A39,Quantities[],Quantities!$F$2)+VLOOKUP(A39,Quantities[],Quantities!$AB$2)))))","v":28732.6},{"$f":"IF(B39=\"P\",\"-\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A39,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C39=\"a\",\nVLOOKUP(A39,Quantities[],Quantities!$V$2,0),\n0)))","v":0},28732.6,null,"12"]
[{"$f":"'3   Material'!A40","v":1300},{"$f":"'3   Material'!B40","v":"D"},{"$f":"'3   Material'!C40","v":"b"},{"$f":"'3   Material'!D40","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B40=\"P\",0,\nIF(AND(LEFT(D40,2)=\"Mg\",B40=\"A\",C40=\"a\"),(1+L40)*VLOOKUP($A40,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A40,Quantities[],Quantities!$E$2)/43560))","v":38.704787190082648},{"$f":"IF(B40=\"P\",0,\nIF(AND(OR(C40=\"b\",C40=\"d\"),OR('4   Earthwork'!$B40=\"C\",'4   Earthwork'!$B40=\"D\",'4   Earthwork'!$B40=\"A\",'4   Earthwork'!$B40=\"E\",'4   Earthwork'!$B40=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B40=\"P\",0,\nIF(OR(C40=\"b\",C40=\"d\"),\nM40/(1+L40),\nIF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Mg\"),0,\nIF(B40=\"X\",VLOOKUP(A40,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A40,Quantities[],Quantities!$F$2)+VLOOKUP(A40,Quantities[],Quantities!$AB$2)))))","v":57818.262345679017},{"$f":"IF(B40=\"P\",\"-\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A40,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C40=\"a\",\nVLOOKUP(A40,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},62443.723333333342,null,"13"]
[{"$f":"'3   Material'!A41","v":1301},{"$f":"'3   Material'!B41","v":"D"},{"$f":"'3   Material'!C41","v":"f"},{"$f":"'3   Material'!D41","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B41=\"P\",0,\nIF(AND(LEFT(D41,2)=\"Mg\",B41=\"A\",C41=\"a\"),(1+L41)*VLOOKUP($A41,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A41,Quantities[],Quantities!$E$2)/43560))","v":3.0780853994490358},{"$f":"IF(B41=\"P\",0,\nIF(AND(OR(C41=\"b\",C41=\"d\"),OR('4   Earthwork'!$B41=\"C\",'4   Earthwork'!$B41=\"D\",'4   Earthwork'!$B41=\"A\",'4   Earthwork'!$B41=\"E\",'4   Earthwork'!$B41=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B41=\"P\",0,\nIF(OR(C41=\"b\",C41=\"d\"),\nM41/(1+L41),\nIF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Mg\"),0,\nIF(B41=\"X\",VLOOKUP(A41,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A41,Quantities[],Quantities!$F$2)+VLOOKUP(A41,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B41=\"P\",\"-\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A41,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C41=\"a\",\nVLOOKUP(A41,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A42","v":1500},{"$f":"'3   Material'!B42","v":"D"},{"$f":"'3   Material'!C42","v":"b"},{"$f":"'3   Material'!D42","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B42=\"P\",0,\nIF(AND(LEFT(D42,2)=\"Mg\",B42=\"A\",C42=\"a\"),(1+L42)*VLOOKUP($A42,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A42,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B42=\"P\",0,\nIF(AND(OR(C42=\"b\",C42=\"d\"),OR('4   Earthwork'!$B42=\"C\",'4   Earthwork'!$B42=\"D\",'4   Earthwork'!$B42=\"A\",'4   Earthwork'!$B42=\"E\",'4   Earthwork'!$B42=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B42=\"P\",0,\nIF(OR(C42=\"b\",C42=\"d\"),\nM42/(1+L42),\nIF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Mg\"),0,\nIF(B42=\"X\",VLOOKUP(A42,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A42,Quantities[],Quantities!$F$2)+VLOOKUP(A42,Quantities[],Quantities!$AB$2)))))","v":14938.271604938271},{"$f":"IF(B42=\"P\",\"-\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A42,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C42=\"a\",\nVLOOKUP(A42,Quantities[],Quantities!$V$2,0),\n0)))","v":0.08},16133.333333333334,null,"15"]
[{"$f":"'3   Material'!A43","v":1000},{"$f":"'3   Material'!B43","v":"A"},{"$f":"'3   Material'!C43","v":"d"},{"$f":"'3   Material'!D43","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B43=\"P\",0,\nIF(AND(LEFT(D43,2)=\"Mg\",B43=\"A\",C43=\"a\"),(1+L43)*VLOOKUP($A43,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A43,Quantities[],Quantities!$E$2)/43560))","v":74.146992653810841},{"$f":"IF(B43=\"P\",0,\nIF(AND(OR(C43=\"b\",C43=\"d\"),OR('4   Earthwork'!$B43=\"C\",'4   Earthwork'!$B43=\"D\",'4   Earthwork'!$B43=\"A\",'4   Earthwork'!$B43=\"E\",'4   Earthwork'!$B43=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B43=\"P\",0,\nIF(OR(C43=\"b\",C43=\"d\"),\nM43/(1+L43),\nIF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Mg\"),0,\nIF(B43=\"X\",VLOOKUP(A43,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A43,Quantities[],Quantities!$F$2)+VLOOKUP(A43,Quantities[],Quantities!$AB$2)))))","v":119623.81481481482},{"$f":"IF(B43=\"P\",\"-\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A43,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C43=\"a\",\nVLOOKUP(A43,Quantities[],Quantities!$V$2,0),\n0)))","v":0},119623.81481481482,null,"10"]
[{"$f":"'3   Material'!A44","v":1100},{"$f":"'3   Material'!B44","v":"A"},{"$f":"'3   Material'!C44","v":"d"},{"$f":"'3   Material'!D44","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B44=\"P\",0,\nIF(AND(LEFT(D44,2)=\"Mg\",B44=\"A\",C44=\"a\"),(1+L44)*VLOOKUP($A44,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A44,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B44=\"P\",0,\nIF(AND(OR(C44=\"b\",C44=\"d\"),OR('4   Earthwork'!$B44=\"C\",'4   Earthwork'!$B44=\"D\",'4   Earthwork'!$B44=\"A\",'4   Earthwork'!$B44=\"E\",'4   Earthwork'!$B44=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B44=\"P\",0,\nIF(OR(C44=\"b\",C44=\"d\"),\nM44/(1+L44),\nIF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Mg\"),0,\nIF(B44=\"X\",VLOOKUP(A44,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A44,Quantities[],Quantities!$F$2)+VLOOKUP(A44,Quantities[],Quantities!$AB$2)))))","v":114889.4074074074},{"$f":"IF(B44=\"P\",\"-\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A44,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C44=\"a\",\nVLOOKUP(A44,Quantities[],Quantities!$V$2,0),\n0)))","v":0},114889.4074074074,null,"11"]
[{"$f":"'3   Material'!A45","v":1300},{"$f":"'3   Material'!B45","v":"A"},{"$f":"'3   Material'!C45","v":"d"},{"$f":"'3   Material'!D45","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B45=\"P\",0,\nIF(AND(LEFT(D45,2)=\"Mg\",B45=\"A\",C45=\"a\"),(1+L45)*VLOOKUP($A45,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A45,Quantities[],Quantities!$E$2)/43560))","v":38.704787190082648},{"$f":"IF(B45=\"P\",0,\nIF(AND(OR(C45=\"b\",C45=\"d\"),OR('4   Earthwork'!$B45=\"C\",'4   Earthwork'!$B45=\"D\",'4   Earthwork'!$B45=\"A\",'4   Earthwork'!$B45=\"E\",'4   Earthwork'!$B45=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B45=\"P\",0,\nIF(OR(C45=\"b\",C45=\"d\"),\nM45/(1+L45),\nIF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Mg\"),0,\nIF(B45=\"X\",VLOOKUP(A45,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A45,Quantities[],Quantities!$F$2)+VLOOKUP(A45,Quantities[],Quantities!$AB$2)))))","v":62443.723333333342},{"$f":"IF(B45=\"P\",\"-\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A45,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C45=\"a\",\nVLOOKUP(A45,Quantities[],Quantities!$V$2,0),\n0)))","v":0},62443.723333333342,null,"13"]
[{"$f":"'3   Material'!A46","v":1500},{"$f":"'3   Material'!B46","v":"A"},{"$f":"'3   Material'!C46","v":"d"},{"$f":"'3   Material'!D46","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B46=\"P\",0,\nIF(AND(LEFT(D46,2)=\"Mg\",B46=\"A\",C46=\"a\"),(1+L46)*VLOOKUP($A46,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A46,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B46=\"P\",0,\nIF(AND(OR(C46=\"b\",C46=\"d\"),OR('4   Earthwork'!$B46=\"C\",'4   Earthwork'!$B46=\"D\",'4   Earthwork'!$B46=\"A\",'4   Earthwork'!$B46=\"E\",'4   Earthwork'!$B46=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":12},{"$f":"IF(B46=\"P\",0,\nIF(OR(C46=\"b\",C46=\"d\"),\nM46/(1+L46),\nIF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Mg\"),0,\nIF(B46=\"X\",VLOOKUP(A46,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A46,Quantities[],Quantities!$F$2)+VLOOKUP(A46,Quantities[],Quantities!$AB$2)))))","v":16133.333333333334},{"$f":"IF(B46=\"P\",\"-\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A46,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C46=\"a\",\nVLOOKUP(A46,Quantities[],Quantities!$V$2,0),\n0)))","v":0},16133.333333333334,null,"15"]
[{"$f":"'3   Material'!A47","v":1000},{"$f":"'3   Material'!B47","v":"J"},{"$f":"'3   Material'!C47","v":"e"},{"$f":"'3   Material'!D47","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B47=\"P\",0,\nIF(AND(LEFT(D47,2)=\"Mg\",B47=\"A\",C47=\"a\"),(1+L47)*VLOOKUP($A47,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A47,Quantities[],Quantities!$E$2)/43560))","v":74.146992653810841},{"$f":"IF(B47=\"P\",0,\nIF(AND(OR(C47=\"b\",C47=\"d\"),OR('4   Earthwork'!$B47=\"C\",'4   Earthwork'!$B47=\"D\",'4   Earthwork'!$B47=\"A\",'4   Earthwork'!$B47=\"E\",'4   Earthwork'!$B47=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B47=\"P\",0,\nIF(OR(C47=\"b\",C47=\"d\"),\nM47/(1+L47),\nIF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Mg\"),0,\nIF(B47=\"X\",VLOOKUP(A47,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A47,Quantities[],Quantities!$F$2)+VLOOKUP(A47,Quantities[],Quantities!$AB$2)))))","v":5369700},{"$f":"IF(B47=\"P\",\"-\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A47,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C47=\"a\",\nVLOOKUP(A47,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5369700,null,"10"]
[{"$f":"'3   Material'!A48","v":1100},{"$f":"'3   Material'!B48","v":"J"},{"$f":"'3   Material'!C48","v":"e"},{"$f":"'3   Material'!D48","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B48=\"P\",0,\nIF(AND(LEFT(D48,2)=\"Mg\",B48=\"A\",C48=\"a\"),(1+L48)*VLOOKUP($A48,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A48,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B48=\"P\",0,\nIF(AND(OR(C48=\"b\",C48=\"d\"),OR('4   Earthwork'!$B48=\"C\",'4   Earthwork'!$B48=\"D\",'4   Earthwork'!$B48=\"A\",'4   Earthwork'!$B48=\"E\",'4   Earthwork'!$B48=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B48=\"P\",0,\nIF(OR(C48=\"b\",C48=\"d\"),\nM48/(1+L48),\nIF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Mg\"),0,\nIF(B48=\"X\",VLOOKUP(A48,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A48,Quantities[],Quantities!$F$2)+VLOOKUP(A48,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B48=\"P\",\"-\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A48,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C48=\"a\",\nVLOOKUP(A48,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2200000,null,"11"]
[{"$f":"'3   Material'!A49","v":1200},{"$f":"'3   Material'!B49","v":"J"},{"$f":"'3   Material'!C49","v":"e"},{"$f":"'3   Material'!D49","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B49=\"P\",0,\nIF(AND(LEFT(D49,2)=\"Mg\",B49=\"A\",C49=\"a\"),(1+L49)*VLOOKUP($A49,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A49,Quantities[],Quantities!$E$2)/43560))","v":39.066428604224058},{"$f":"IF(B49=\"P\",0,\nIF(AND(OR(C49=\"b\",C49=\"d\"),OR('4   Earthwork'!$B49=\"C\",'4   Earthwork'!$B49=\"D\",'4   Earthwork'!$B49=\"A\",'4   Earthwork'!$B49=\"E\",'4   Earthwork'!$B49=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B49=\"P\",0,\nIF(OR(C49=\"b\",C49=\"d\"),\nM49/(1+L49),\nIF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Mg\"),0,\nIF(B49=\"X\",VLOOKUP(A49,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A49,Quantities[],Quantities!$F$2)+VLOOKUP(A49,Quantities[],Quantities!$AB$2)))))","v":28732.6},{"$f":"IF(B49=\"P\",\"-\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A49,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C49=\"a\",\nVLOOKUP(A49,Quantities[],Quantities!$V$2,0),\n0)))","v":0},28732.6,null,"12"]
[{"$f":"'3   Material'!A50","v":1300},{"$f":"'3   Material'!B50","v":"J"},{"$f":"'3   Material'!C50","v":"e"},{"$f":"'3   Material'!D50","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B50=\"P\",0,\nIF(AND(LEFT(D50,2)=\"Mg\",B50=\"A\",C50=\"a\"),(1+L50)*VLOOKUP($A50,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A50,Quantities[],Quantities!$E$2)/43560))","v":38.704787190082648},{"$f":"IF(B50=\"P\",0,\nIF(AND(OR(C50=\"b\",C50=\"d\"),OR('4   Earthwork'!$B50=\"C\",'4   Earthwork'!$B50=\"D\",'4   Earthwork'!$B50=\"A\",'4   Earthwork'!$B50=\"E\",'4   Earthwork'!$B50=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B50=\"P\",0,\nIF(OR(C50=\"b\",C50=\"d\"),\nM50/(1+L50),\nIF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Mg\"),0,\nIF(B50=\"X\",VLOOKUP(A50,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A50,Quantities[],Quantities!$F$2)+VLOOKUP(A50,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B50=\"P\",\"-\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A50,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C50=\"a\",\nVLOOKUP(A50,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A51","v":1400},{"$f":"'3   Material'!B51","v":"J"},{"$f":"'3   Material'!C51","v":"e"},{"$f":"'3   Material'!D51","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B51=\"P\",0,\nIF(AND(LEFT(D51,2)=\"Mg\",B51=\"A\",C51=\"a\"),(1+L51)*VLOOKUP($A51,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A51,Quantities[],Quantities!$E$2)/43560))","v":8.3000000000000007},{"$f":"IF(B51=\"P\",0,\nIF(AND(OR(C51=\"b\",C51=\"d\"),OR('4   Earthwork'!$B51=\"C\",'4   Earthwork'!$B51=\"D\",'4   Earthwork'!$B51=\"A\",'4   Earthwork'!$B51=\"E\",'4   Earthwork'!$B51=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B51=\"P\",0,\nIF(OR(C51=\"b\",C51=\"d\"),\nM51/(1+L51),\nIF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Mg\"),0,\nIF(B51=\"X\",VLOOKUP(A51,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A51,Quantities[],Quantities!$F$2)+VLOOKUP(A51,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B51=\"P\",\"-\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A51,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C51=\"a\",\nVLOOKUP(A51,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A52","v":1500},{"$f":"'3   Material'!B52","v":"J"},{"$f":"'3   Material'!C52","v":"e"},{"$f":"'3   Material'!D52","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B52=\"P\",0,\nIF(AND(LEFT(D52,2)=\"Mg\",B52=\"A\",C52=\"a\"),(1+L52)*VLOOKUP($A52,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A52,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B52=\"P\",0,\nIF(AND(OR(C52=\"b\",C52=\"d\"),OR('4   Earthwork'!$B52=\"C\",'4   Earthwork'!$B52=\"D\",'4   Earthwork'!$B52=\"A\",'4   Earthwork'!$B52=\"E\",'4   Earthwork'!$B52=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B52=\"P\",0,\nIF(OR(C52=\"b\",C52=\"d\"),\nM52/(1+L52),\nIF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Mg\"),0,\nIF(B52=\"X\",VLOOKUP(A52,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A52,Quantities[],Quantities!$F$2)+VLOOKUP(A52,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B52=\"P\",\"-\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A52,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C52=\"a\",\nVLOOKUP(A52,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A53","v":1000},{"$f":"'3   Material'!B53","v":"P"},{"$f":"'3   Material'!C53","v":"b"},{"$f":"'3   Material'!D53","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B53=\"P\",0,\nIF(AND(LEFT(D53,2)=\"Mg\",B53=\"A\",C53=\"a\"),(1+L53)*VLOOKUP($A53,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A53,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B53=\"P\",0,\nIF(AND(OR(C53=\"b\",C53=\"d\"),OR('4   Earthwork'!$B53=\"C\",'4   Earthwork'!$B53=\"D\",'4   Earthwork'!$B53=\"A\",'4   Earthwork'!$B53=\"E\",'4   Earthwork'!$B53=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B53=\"P\",0,\nIF(OR(C53=\"b\",C53=\"d\"),\nM53/(1+L53),\nIF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Mg\"),0,\nIF(B53=\"X\",VLOOKUP(A53,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A53,Quantities[],Quantities!$F$2)+VLOOKUP(A53,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B53=\"P\",\"-\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A53,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C53=\"a\",\nVLOOKUP(A53,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"10"]
[{"$f":"'3   Material'!A54","v":1100},{"$f":"'3   Material'!B54","v":"P"},{"$f":"'3   Material'!C54","v":"b"},{"$f":"'3   Material'!D54","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B54=\"P\",0,\nIF(AND(LEFT(D54,2)=\"Mg\",B54=\"A\",C54=\"a\"),(1+L54)*VLOOKUP($A54,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A54,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B54=\"P\",0,\nIF(AND(OR(C54=\"b\",C54=\"d\"),OR('4   Earthwork'!$B54=\"C\",'4   Earthwork'!$B54=\"D\",'4   Earthwork'!$B54=\"A\",'4   Earthwork'!$B54=\"E\",'4   Earthwork'!$B54=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B54=\"P\",0,\nIF(OR(C54=\"b\",C54=\"d\"),\nM54/(1+L54),\nIF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Mg\"),0,\nIF(B54=\"X\",VLOOKUP(A54,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A54,Quantities[],Quantities!$F$2)+VLOOKUP(A54,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B54=\"P\",\"-\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A54,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C54=\"a\",\nVLOOKUP(A54,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"11"]
[{"$f":"'3   Material'!A55","v":1200},{"$f":"'3   Material'!B55","v":"P"},{"$f":"'3   Material'!C55","v":"b"},{"$f":"'3   Material'!D55","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"IF(B55=\"P\",0,\nIF(AND(LEFT(D55,2)=\"Mg\",B55=\"A\",C55=\"a\"),(1+L55)*VLOOKUP($A55,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A55,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B55=\"P\",0,\nIF(AND(OR(C55=\"b\",C55=\"d\"),OR('4   Earthwork'!$B55=\"C\",'4   Earthwork'!$B55=\"D\",'4   Earthwork'!$B55=\"A\",'4   Earthwork'!$B55=\"E\",'4   Earthwork'!$B55=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B55=\"P\",0,\nIF(OR(C55=\"b\",C55=\"d\"),\nM55/(1+L55),\nIF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Mg\"),0,\nIF(B55=\"X\",VLOOKUP(A55,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A55,Quantities[],Quantities!$F$2)+VLOOKUP(A55,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B55=\"P\",\"-\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A55,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C55=\"a\",\nVLOOKUP(A55,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"12"]
[{"$f":"'3   Material'!A56","v":1300},{"$f":"'3   Material'!B56","v":"P"},{"$f":"'3   Material'!C56","v":"b"},{"$f":"'3   Material'!D56","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B56=\"P\",0,\nIF(AND(LEFT(D56,2)=\"Mg\",B56=\"A\",C56=\"a\"),(1+L56)*VLOOKUP($A56,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A56,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B56=\"P\",0,\nIF(AND(OR(C56=\"b\",C56=\"d\"),OR('4   Earthwork'!$B56=\"C\",'4   Earthwork'!$B56=\"D\",'4   Earthwork'!$B56=\"A\",'4   Earthwork'!$B56=\"E\",'4   Earthwork'!$B56=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B56=\"P\",0,\nIF(OR(C56=\"b\",C56=\"d\"),\nM56/(1+L56),\nIF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Mg\"),0,\nIF(B56=\"X\",VLOOKUP(A56,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A56,Quantities[],Quantities!$F$2)+VLOOKUP(A56,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B56=\"P\",\"-\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A56,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C56=\"a\",\nVLOOKUP(A56,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"13"]
[{"$f":"'3   Material'!A57","v":1301},{"$f":"'3   Material'!B57","v":"P"},{"$f":"'3   Material'!C57","v":"b"},{"$f":"'3   Material'!D57","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"IF(B57=\"P\",0,\nIF(AND(LEFT(D57,2)=\"Mg\",B57=\"A\",C57=\"a\"),(1+L57)*VLOOKUP($A57,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A57,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B57=\"P\",0,\nIF(AND(OR(C57=\"b\",C57=\"d\"),OR('4   Earthwork'!$B57=\"C\",'4   Earthwork'!$B57=\"D\",'4   Earthwork'!$B57=\"A\",'4   Earthwork'!$B57=\"E\",'4   Earthwork'!$B57=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B57=\"P\",0,\nIF(OR(C57=\"b\",C57=\"d\"),\nM57/(1+L57),\nIF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Mg\"),0,\nIF(B57=\"X\",VLOOKUP(A57,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A57,Quantities[],Quantities!$F$2)+VLOOKUP(A57,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B57=\"P\",\"-\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A57,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C57=\"a\",\nVLOOKUP(A57,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"13"]
[{"$f":"'3   Material'!A58","v":1500},{"$f":"'3   Material'!B58","v":"P"},{"$f":"'3   Material'!C58","v":"b"},{"$f":"'3   Material'!D58","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B58=\"P\",0,\nIF(AND(LEFT(D58,2)=\"Mg\",B58=\"A\",C58=\"a\"),(1+L58)*VLOOKUP($A58,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A58,Quantities[],Quantities!$E$2)/43560))","v":0},{"$f":"IF(B58=\"P\",0,\nIF(AND(OR(C58=\"b\",C58=\"d\"),OR('4   Earthwork'!$B58=\"C\",'4   Earthwork'!$B58=\"D\",'4   Earthwork'!$B58=\"A\",'4   Earthwork'!$B58=\"E\",'4   Earthwork'!$B58=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B58=\"P\",0,\nIF(OR(C58=\"b\",C58=\"d\"),\nM58/(1+L58),\nIF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Mg\"),0,\nIF(B58=\"X\",VLOOKUP(A58,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A58,Quantities[],Quantities!$F$2)+VLOOKUP(A58,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B58=\"P\",\"-\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A58,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C58=\"a\",\nVLOOKUP(A58,Quantities[],Quantities!$V$2,0),\n0)))","v":"-"},0,null,"15"]
[{"$f":"'3   Material'!A59","v":1002},{"$f":"'3   Material'!B59","v":"F"},{"$f":"'3   Material'!C59","v":"e"},{"$f":"'3   Material'!D59","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B59=\"P\",0,\nIF(AND(LEFT(D59,2)=\"Mg\",B59=\"A\",C59=\"a\"),(1+L59)*VLOOKUP($A59,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A59,Quantities[],Quantities!$E$2)/43560))","v":40.188269054178143},{"$f":"IF(B59=\"P\",0,\nIF(AND(OR(C59=\"b\",C59=\"d\"),OR('4   Earthwork'!$B59=\"C\",'4   Earthwork'!$B59=\"D\",'4   Earthwork'!$B59=\"A\",'4   Earthwork'!$B59=\"E\",'4   Earthwork'!$B59=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B59=\"P\",0,\nIF(OR(C59=\"b\",C59=\"d\"),\nM59/(1+L59),\nIF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Mg\"),0,\nIF(B59=\"X\",VLOOKUP(A59,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A59,Quantities[],Quantities!$F$2)+VLOOKUP(A59,Quantities[],Quantities!$AB$2)))))","v":1569700},{"$f":"IF(B59=\"P\",\"-\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A59,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C59=\"a\",\nVLOOKUP(A59,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1569700,null,"10"]
[{"$f":"'3   Material'!A60","v":1101},{"$f":"'3   Material'!B60","v":"F"},{"$f":"'3   Material'!C60","v":"e"},{"$f":"'3   Material'!D60","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B60=\"P\",0,\nIF(AND(LEFT(D60,2)=\"Mg\",B60=\"A\",C60=\"a\"),(1+L60)*VLOOKUP($A60,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A60,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B60=\"P\",0,\nIF(AND(OR(C60=\"b\",C60=\"d\"),OR('4   Earthwork'!$B60=\"C\",'4   Earthwork'!$B60=\"D\",'4   Earthwork'!$B60=\"A\",'4   Earthwork'!$B60=\"E\",'4   Earthwork'!$B60=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B60=\"P\",0,\nIF(OR(C60=\"b\",C60=\"d\"),\nM60/(1+L60),\nIF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Mg\"),0,\nIF(B60=\"X\",VLOOKUP(A60,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A60,Quantities[],Quantities!$F$2)+VLOOKUP(A60,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B60=\"P\",\"-\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A60,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C60=\"a\",\nVLOOKUP(A60,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2200000,null,"11"]
[{"$f":"'3   Material'!A61","v":1002},{"$f":"'3   Material'!B61","v":"G"},{"$f":"'3   Material'!C61","v":"e"},{"$f":"'3   Material'!D61","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B61=\"P\",0,\nIF(AND(LEFT(D61,2)=\"Mg\",B61=\"A\",C61=\"a\"),(1+L61)*VLOOKUP($A61,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A61,Quantities[],Quantities!$E$2)/43560))","v":40.188269054178143},{"$f":"IF(B61=\"P\",0,\nIF(AND(OR(C61=\"b\",C61=\"d\"),OR('4   Earthwork'!$B61=\"C\",'4   Earthwork'!$B61=\"D\",'4   Earthwork'!$B61=\"A\",'4   Earthwork'!$B61=\"E\",'4   Earthwork'!$B61=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B61=\"P\",0,\nIF(OR(C61=\"b\",C61=\"d\"),\nM61/(1+L61),\nIF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Mg\"),0,\nIF(B61=\"X\",VLOOKUP(A61,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A61,Quantities[],Quantities!$F$2)+VLOOKUP(A61,Quantities[],Quantities!$AB$2)))))","v":1569700},{"$f":"IF(B61=\"P\",\"-\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A61,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C61=\"a\",\nVLOOKUP(A61,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1569700,null,"10"]
[{"$f":"'3   Material'!A62","v":1101},{"$f":"'3   Material'!B62","v":"G"},{"$f":"'3   Material'!C62","v":"e"},{"$f":"'3   Material'!D62","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B62=\"P\",0,\nIF(AND(LEFT(D62,2)=\"Mg\",B62=\"A\",C62=\"a\"),(1+L62)*VLOOKUP($A62,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A62,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B62=\"P\",0,\nIF(AND(OR(C62=\"b\",C62=\"d\"),OR('4   Earthwork'!$B62=\"C\",'4   Earthwork'!$B62=\"D\",'4   Earthwork'!$B62=\"A\",'4   Earthwork'!$B62=\"E\",'4   Earthwork'!$B62=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B62=\"P\",0,\nIF(OR(C62=\"b\",C62=\"d\"),\nM62/(1+L62),\nIF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Mg\"),0,\nIF(B62=\"X\",VLOOKUP(A62,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A62,Quantities[],Quantities!$F$2)+VLOOKUP(A62,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B62=\"P\",\"-\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A62,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C62=\"a\",\nVLOOKUP(A62,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2200000,null,"11"]
[{"$f":"'3   Material'!A63","v":1002},{"$f":"'3   Material'!B63","v":"Gb"},{"$f":"'3   Material'!C63","v":"e"},{"$f":"'3   Material'!D63","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B63=\"P\",0,\nIF(AND(LEFT(D63,2)=\"Mg\",B63=\"A\",C63=\"a\"),(1+L63)*VLOOKUP($A63,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A63,Quantities[],Quantities!$E$2)/43560))","v":40.188269054178143},{"$f":"IF(B63=\"P\",0,\nIF(AND(OR(C63=\"b\",C63=\"d\"),OR('4   Earthwork'!$B63=\"C\",'4   Earthwork'!$B63=\"D\",'4   Earthwork'!$B63=\"A\",'4   Earthwork'!$B63=\"E\",'4   Earthwork'!$B63=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B63=\"P\",0,\nIF(OR(C63=\"b\",C63=\"d\"),\nM63/(1+L63),\nIF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Mg\"),0,\nIF(B63=\"X\",VLOOKUP(A63,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A63,Quantities[],Quantities!$F$2)+VLOOKUP(A63,Quantities[],Quantities!$AB$2)))))","v":1569700},{"$f":"IF(B63=\"P\",\"-\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A63,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C63=\"a\",\nVLOOKUP(A63,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1569700,null,"10"]
[{"$f":"'3   Material'!A64","v":1101},{"$f":"'3   Material'!B64","v":"Gb"},{"$f":"'3   Material'!C64","v":"e"},{"$f":"'3   Material'!D64","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B64=\"P\",0,\nIF(AND(LEFT(D64,2)=\"Mg\",B64=\"A\",C64=\"a\"),(1+L64)*VLOOKUP($A64,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A64,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B64=\"P\",0,\nIF(AND(OR(C64=\"b\",C64=\"d\"),OR('4   Earthwork'!$B64=\"C\",'4   Earthwork'!$B64=\"D\",'4   Earthwork'!$B64=\"A\",'4   Earthwork'!$B64=\"E\",'4   Earthwork'!$B64=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B64=\"P\",0,\nIF(OR(C64=\"b\",C64=\"d\"),\nM64/(1+L64),\nIF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Mg\"),0,\nIF(B64=\"X\",VLOOKUP(A64,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A64,Quantities[],Quantities!$F$2)+VLOOKUP(A64,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B64=\"P\",\"-\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A64,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C64=\"a\",\nVLOOKUP(A64,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2200000,null,"11"]
[{"$f":"'3   Material'!A65","v":1002},{"$f":"'3   Material'!B65","v":"H"},{"$f":"'3   Material'!C65","v":"e"},{"$f":"'3   Material'!D65","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B65=\"P\",0,\nIF(AND(LEFT(D65,2)=\"Mg\",B65=\"A\",C65=\"a\"),(1+L65)*VLOOKUP($A65,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A65,Quantities[],Quantities!$E$2)/43560))","v":40.188269054178143},{"$f":"IF(B65=\"P\",0,\nIF(AND(OR(C65=\"b\",C65=\"d\"),OR('4   Earthwork'!$B65=\"C\",'4   Earthwork'!$B65=\"D\",'4   Earthwork'!$B65=\"A\",'4   Earthwork'!$B65=\"E\",'4   Earthwork'!$B65=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B65=\"P\",0,\nIF(OR(C65=\"b\",C65=\"d\"),\nM65/(1+L65),\nIF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Mg\"),0,\nIF(B65=\"X\",VLOOKUP(A65,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A65,Quantities[],Quantities!$F$2)+VLOOKUP(A65,Quantities[],Quantities!$AB$2)))))","v":1569700},{"$f":"IF(B65=\"P\",\"-\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A65,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C65=\"a\",\nVLOOKUP(A65,Quantities[],Quantities!$V$2,0),\n0)))","v":0},1569700,null,"10"]
[{"$f":"'3   Material'!A66","v":1101},{"$f":"'3   Material'!B66","v":"H"},{"$f":"'3   Material'!C66","v":"e"},{"$f":"'3   Material'!D66","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B66=\"P\",0,\nIF(AND(LEFT(D66,2)=\"Mg\",B66=\"A\",C66=\"a\"),(1+L66)*VLOOKUP($A66,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A66,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B66=\"P\",0,\nIF(AND(OR(C66=\"b\",C66=\"d\"),OR('4   Earthwork'!$B66=\"C\",'4   Earthwork'!$B66=\"D\",'4   Earthwork'!$B66=\"A\",'4   Earthwork'!$B66=\"E\",'4   Earthwork'!$B66=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B66=\"P\",0,\nIF(OR(C66=\"b\",C66=\"d\"),\nM66/(1+L66),\nIF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Mg\"),0,\nIF(B66=\"X\",VLOOKUP(A66,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A66,Quantities[],Quantities!$F$2)+VLOOKUP(A66,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B66=\"P\",\"-\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A66,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C66=\"a\",\nVLOOKUP(A66,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2200000,null,"11"]
[{"$f":"'3   Material'!A67","v":1000},{"$f":"'3   Material'!B67","v":"M"},{"$f":"'3   Material'!C67","v":"e"},{"$f":"'3   Material'!D67","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B67=\"P\",0,\nIF(AND(LEFT(D67,2)=\"Mg\",B67=\"A\",C67=\"a\"),(1+L67)*VLOOKUP($A67,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A67,Quantities[],Quantities!$E$2)/43560))","v":74.146992653810841},{"$f":"IF(B67=\"P\",0,\nIF(AND(OR(C67=\"b\",C67=\"d\"),OR('4   Earthwork'!$B67=\"C\",'4   Earthwork'!$B67=\"D\",'4   Earthwork'!$B67=\"A\",'4   Earthwork'!$B67=\"E\",'4   Earthwork'!$B67=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B67=\"P\",0,\nIF(OR(C67=\"b\",C67=\"d\"),\nM67/(1+L67),\nIF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Mg\"),0,\nIF(B67=\"X\",VLOOKUP(A67,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A67,Quantities[],Quantities!$F$2)+VLOOKUP(A67,Quantities[],Quantities!$AB$2)))))","v":5369700},{"$f":"IF(B67=\"P\",\"-\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A67,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C67=\"a\",\nVLOOKUP(A67,Quantities[],Quantities!$V$2,0),\n0)))","v":0},5369700,null,"10"]
[{"$f":"'3   Material'!A68","v":1100},{"$f":"'3   Material'!B68","v":"M"},{"$f":"'3   Material'!C68","v":"e"},{"$f":"'3   Material'!D68","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B68=\"P\",0,\nIF(AND(LEFT(D68,2)=\"Mg\",B68=\"A\",C68=\"a\"),(1+L68)*VLOOKUP($A68,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A68,Quantities[],Quantities!$E$2)/43560))","v":71.21244260789716},{"$f":"IF(B68=\"P\",0,\nIF(AND(OR(C68=\"b\",C68=\"d\"),OR('4   Earthwork'!$B68=\"C\",'4   Earthwork'!$B68=\"D\",'4   Earthwork'!$B68=\"A\",'4   Earthwork'!$B68=\"E\",'4   Earthwork'!$B68=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B68=\"P\",0,\nIF(OR(C68=\"b\",C68=\"d\"),\nM68/(1+L68),\nIF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Mg\"),0,\nIF(B68=\"X\",VLOOKUP(A68,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A68,Quantities[],Quantities!$F$2)+VLOOKUP(A68,Quantities[],Quantities!$AB$2)))))","v":2200000},{"$f":"IF(B68=\"P\",\"-\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A68,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C68=\"a\",\nVLOOKUP(A68,Quantities[],Quantities!$V$2,0),\n0)))","v":0},2200000,null,"11"]
[{"$f":"'3   Material'!A69","v":1200},{"$f":"'3   Material'!B69","v":"M"},{"$f":"'3   Material'!C69","v":"e"},{"$f":"'3   Material'!D69","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B69=\"P\",0,\nIF(AND(LEFT(D69,2)=\"Mg\",B69=\"A\",C69=\"a\"),(1+L69)*VLOOKUP($A69,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A69,Quantities[],Quantities!$E$2)/43560))","v":39.066428604224058},{"$f":"IF(B69=\"P\",0,\nIF(AND(OR(C69=\"b\",C69=\"d\"),OR('4   Earthwork'!$B69=\"C\",'4   Earthwork'!$B69=\"D\",'4   Earthwork'!$B69=\"A\",'4   Earthwork'!$B69=\"E\",'4   Earthwork'!$B69=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B69=\"P\",0,\nIF(OR(C69=\"b\",C69=\"d\"),\nM69/(1+L69),\nIF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Mg\"),0,\nIF(B69=\"X\",VLOOKUP(A69,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A69,Quantities[],Quantities!$F$2)+VLOOKUP(A69,Quantities[],Quantities!$AB$2)))))","v":28732.6},{"$f":"IF(B69=\"P\",\"-\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A69,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C69=\"a\",\nVLOOKUP(A69,Quantities[],Quantities!$V$2,0),\n0)))","v":0},28732.6,null,"12"]
[{"$f":"'3   Material'!A70","v":1300},{"$f":"'3   Material'!B70","v":"M"},{"$f":"'3   Material'!C70","v":"e"},{"$f":"'3   Material'!D70","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B70=\"P\",0,\nIF(AND(LEFT(D70,2)=\"Mg\",B70=\"A\",C70=\"a\"),(1+L70)*VLOOKUP($A70,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A70,Quantities[],Quantities!$E$2)/43560))","v":38.704787190082648},{"$f":"IF(B70=\"P\",0,\nIF(AND(OR(C70=\"b\",C70=\"d\"),OR('4   Earthwork'!$B70=\"C\",'4   Earthwork'!$B70=\"D\",'4   Earthwork'!$B70=\"A\",'4   Earthwork'!$B70=\"E\",'4   Earthwork'!$B70=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B70=\"P\",0,\nIF(OR(C70=\"b\",C70=\"d\"),\nM70/(1+L70),\nIF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Mg\"),0,\nIF(B70=\"X\",VLOOKUP(A70,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A70,Quantities[],Quantities!$F$2)+VLOOKUP(A70,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B70=\"P\",\"-\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A70,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C70=\"a\",\nVLOOKUP(A70,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A71","v":1305},{"$f":"'3   Material'!B71","v":"M"},{"$f":"'3   Material'!C71","v":"e"},{"$f":"'3   Material'!D71","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B71=\"P\",0,\nIF(AND(LEFT(D71,2)=\"Mg\",B71=\"A\",C71=\"a\"),(1+L71)*VLOOKUP($A71,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A71,Quantities[],Quantities!$E$2)/43560))","v":4.7264559228650143},{"$f":"IF(B71=\"P\",0,\nIF(AND(OR(C71=\"b\",C71=\"d\"),OR('4   Earthwork'!$B71=\"C\",'4   Earthwork'!$B71=\"D\",'4   Earthwork'!$B71=\"A\",'4   Earthwork'!$B71=\"E\",'4   Earthwork'!$B71=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B71=\"P\",0,\nIF(OR(C71=\"b\",C71=\"d\"),\nM71/(1+L71),\nIF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Mg\"),0,\nIF(B71=\"X\",VLOOKUP(A71,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A71,Quantities[],Quantities!$F$2)+VLOOKUP(A71,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B71=\"P\",\"-\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A71,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C71=\"a\",\nVLOOKUP(A71,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"13"]
[{"$f":"'3   Material'!A72","v":1400},{"$f":"'3   Material'!B72","v":"M"},{"$f":"'3   Material'!C72","v":"e"},{"$f":"'3   Material'!D72","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B72=\"P\",0,\nIF(AND(LEFT(D72,2)=\"Mg\",B72=\"A\",C72=\"a\"),(1+L72)*VLOOKUP($A72,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A72,Quantities[],Quantities!$E$2)/43560))","v":8.3000000000000007},{"$f":"IF(B72=\"P\",0,\nIF(AND(OR(C72=\"b\",C72=\"d\"),OR('4   Earthwork'!$B72=\"C\",'4   Earthwork'!$B72=\"D\",'4   Earthwork'!$B72=\"A\",'4   Earthwork'!$B72=\"E\",'4   Earthwork'!$B72=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B72=\"P\",0,\nIF(OR(C72=\"b\",C72=\"d\"),\nM72/(1+L72),\nIF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Mg\"),0,\nIF(B72=\"X\",VLOOKUP(A72,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A72,Quantities[],Quantities!$F$2)+VLOOKUP(A72,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B72=\"P\",\"-\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A72,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C72=\"a\",\nVLOOKUP(A72,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"14"]
[{"$f":"'3   Material'!A73","v":1500},{"$f":"'3   Material'!B73","v":"M"},{"$f":"'3   Material'!C73","v":"e"},{"$f":"'3   Material'!D73","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B73=\"P\",0,\nIF(AND(LEFT(D73,2)=\"Mg\",B73=\"A\",C73=\"a\"),(1+L73)*VLOOKUP($A73,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A73,Quantities[],Quantities!$E$2)/43560))","v":10},{"$f":"IF(B73=\"P\",0,\nIF(AND(OR(C73=\"b\",C73=\"d\"),OR('4   Earthwork'!$B73=\"C\",'4   Earthwork'!$B73=\"D\",'4   Earthwork'!$B73=\"A\",'4   Earthwork'!$B73=\"E\",'4   Earthwork'!$B73=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B73=\"P\",0,\nIF(OR(C73=\"b\",C73=\"d\"),\nM73/(1+L73),\nIF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Mg\"),0,\nIF(B73=\"X\",VLOOKUP(A73,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A73,Quantities[],Quantities!$F$2)+VLOOKUP(A73,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B73=\"P\",\"-\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A73,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C73=\"a\",\nVLOOKUP(A73,Quantities[],Quantities!$V$2,0),\n0)))","v":0},0,null,"15"]
[{"$f":"'3   Material'!A74","v":1301},{"$f":"'3   Material'!B74","v":"Sa"},{"$f":"'3   Material'!C74","v":"e"},{"$f":"'3   Material'!D74","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B74=\"P\",0,\nIF(AND(LEFT(D74,2)=\"Mg\",B74=\"A\",C74=\"a\"),(1+L74)*VLOOKUP($A74,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A74,Quantities[],Quantities!$E$2)/43560))","v":3.0780853994490358},{"$f":"IF(B74=\"P\",0,\nIF(AND(OR(C74=\"b\",C74=\"d\"),OR('4   Earthwork'!$B74=\"C\",'4   Earthwork'!$B74=\"D\",'4   Earthwork'!$B74=\"A\",'4   Earthwork'!$B74=\"E\",'4   Earthwork'!$B74=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B74=\"P\",0,\nIF(OR(C74=\"b\",C74=\"d\"),\nM74/(1+L74),\nIF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Mg\"),0,\nIF(B74=\"X\",VLOOKUP(A74,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A74,Quantities[],Quantities!$F$2)+VLOOKUP(A74,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B74=\"P\",\"-\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A74,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C74=\"a\",\nVLOOKUP(A74,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A75","v":1301},{"$f":"'3   Material'!B75","v":"U"},{"$f":"'3   Material'!C75","v":"e"},{"$f":"'3   Material'!D75","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B75=\"P\",0,\nIF(AND(LEFT(D75,2)=\"Mg\",B75=\"A\",C75=\"a\"),(1+L75)*VLOOKUP($A75,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A75,Quantities[],Quantities!$E$2)/43560))","v":3.0780853994490358},{"$f":"IF(B75=\"P\",0,\nIF(AND(OR(C75=\"b\",C75=\"d\"),OR('4   Earthwork'!$B75=\"C\",'4   Earthwork'!$B75=\"D\",'4   Earthwork'!$B75=\"A\",'4   Earthwork'!$B75=\"E\",'4   Earthwork'!$B75=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B75=\"P\",0,\nIF(OR(C75=\"b\",C75=\"d\"),\nM75/(1+L75),\nIF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Mg\"),0,\nIF(B75=\"X\",VLOOKUP(A75,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A75,Quantities[],Quantities!$F$2)+VLOOKUP(A75,Quantities[],Quantities!$AB$2)))))","v":76780.08},{"$f":"IF(B75=\"P\",\"-\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A75,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C75=\"a\",\nVLOOKUP(A75,Quantities[],Quantities!$V$2,0),\n0)))","v":0},76780.08,null,"13"]
[{"$f":"'3   Material'!A76","v":1302},{"$f":"'3   Material'!B76","v":"X"},{"$f":"'3   Material'!C76","v":"e"},{"$f":"'3   Material'!D76","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B76=\"P\",0,\nIF(AND(LEFT(D76,2)=\"Mg\",B76=\"A\",C76=\"a\"),(1+L76)*VLOOKUP($A76,Quantities[],Quantities!$E$2)/43560,\nVLOOKUP($A76,Quantities[],Quantities!$E$2)/43560))","v":0.73150826446280992},{"$f":"IF(B76=\"P\",0,\nIF(AND(OR(C76=\"b\",C76=\"d\"),OR('4   Earthwork'!$B76=\"C\",'4   Earthwork'!$B76=\"D\",'4   Earthwork'!$B76=\"A\",'4   Earthwork'!$B76=\"E\",'4   Earthwork'!$B76=\"B\")),\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$U$2),\n0))","v":0},{"$f":"IF(B76=\"P\",0,\nIF(OR(C76=\"b\",C76=\"d\"),\nM76/(1+L76),\nIF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Mg\"),0,\nIF(B76=\"X\",VLOOKUP(A76,Quantities[],Quantities!$F$2)/3,\nVLOOKUP(A76,Quantities[],Quantities!$F$2)+VLOOKUP(A76,Quantities[],Quantities!$AB$2)))))","v":0},{"$f":"IF(B76=\"P\",\"-\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH(A76,Quantities!$C$24:$C$25)),Quantities[],Quantities!$V$2),\nIF(C76=\"a\",\nVLOOKUP(A76,Quantities[],Quantities!$V$2,0),\n0)))","v":0},{"$f":"IF(B76=\"P\",0,\nIF(AND(OR(C76=\"b\",C76=\"d\"),NOT($B76=\"E\")),\nI76*J76*43560/(12*27),\nIF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Mg\"),0,\nK76*(1+L76))))","v":0},null,{"$f":"LEFT(TEXT(A76,\"0\"),2)","v":"13"}]

{"sheet":"5   Dozer","index":8,"n_rows":76,"n_cols":34,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #5"]
[null,null,null,null,"Productivity and Hours Required for Dozer Use---Earthmoving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"}]
[]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses volumes of outslope sections and dam breaches to calculate productivity",null,null,null,null,"Number of Dozers per Assist =",1]
[null,null,null,null,"Uses push distances of outslope sections for grading productivity"]
[null,null,null,null,"Uses scraper push cycle time for dozer assist with scraper "]
[null,null,null,null,"Uses loader cycle time for dozer assist with loader at cover stockpiles"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hide","hide","hide",null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Type of Equipment to Assist (ID)","Type of Equipment to Assist (Name)","Number of Dozers per Assist","Loose /Stockpile Volume (cy)","Area (ac)","Productivity (cy/hr)","Productivity (ac/hr)","Scraper Pusher Cycle Time (min)","Cycles per Scraper per Hr","Loader/ Shovel/ Excavator Cycle Time (hr)","Total Task Time (hrs)","Material Factor","Grade Factor","Material Weight (lb/cy)","Production Method/ Blade","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Effective Blade Width (ft)","Speed (mph)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Direct Drive Trans.","Cut to Fill Haul Grade (%)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B15=\"B\",LEFT(D15,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B15=\"B\",LEFT(D15,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":1569700},{"$f":"IF(LEFT(D15,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":40.188269054178143},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\n(Z15*AC15*U15*(AD15/60)*V15*(2300/W15)*X15*AE15*AF15*AG15),\n0),0)","v":1986.8432702746989},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(AND(OR(C15=\"a\",C15=\"f\",C15=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B15=\"B\",LEFT(J15,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B15=\"B\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B15=\"B\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J15,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q15/60*L15,\nIF(OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Ex\"), S15*L15,\nIF(O15>0,(M15/O15),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N15/P15),0)\n)))","v":790.04721886441246},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\"), VLOOKUP(A15,Quantities[], Quantities!$X$2),\nIF(C15=\"f\", VLOOKUP(A15,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":1.5714285714285714},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"), VLOOKUP(A15,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":200},{"$f":"IF(Y15>0,\nIF(LEFT(D15,2)=\"Dz\",\nIF(AND(LEFT(D15,2)=\"Dz\",B15=\"B\",C15=\"b\"),0,\n(VLOOKUP(D15,Equipment[],Equipment!$M$2))*((Y15)^(VLOOKUP(D15,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":1649.1584456825567},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D15,2)=\"Dz\",\nIF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),VLOOKUP(D15,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D15,2)=\"Dz\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D15,2)=\"Dz\",IF(OR(C15=\"a\",C15=\"d\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":-0.2857142857142857}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(AND(B16=\"B\",LEFT(D16,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B16=\"B\",LEFT(D16,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(AND(OR(C16=\"a\",C16=\"f\",C16=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B16=\"B\",LEFT(J16,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B16=\"B\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B16=\"B\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J16,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q16/60*L16,\nIF(OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Ex\"), S16*L16,\nIF(O16>0,(M16/O16),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N16/P16),0)\n)))","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\"), VLOOKUP(A16,Quantities[], Quantities!$X$2),\nIF(C16=\"f\", VLOOKUP(A16,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"), VLOOKUP(A16,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y16>0,\nIF(LEFT(D16,2)=\"Dz\",\nIF(AND(LEFT(D16,2)=\"Dz\",B16=\"B\",C16=\"b\"),0,\n(VLOOKUP(D16,Equipment[],Equipment!$M$2))*((Y16)^(VLOOKUP(D16,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",\nIF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),VLOOKUP(D16,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Dz\",IF(OR(C16=\"a\",C16=\"d\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B17=\"B\",LEFT(D17,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc1\"))=1,\"Sc1\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc2\"))=1,\"Sc2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(AND(B17=\"B\",LEFT(D17,2)=\"Dz\"),\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld1\"))=1,\"Cat 992K Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld2\"))=1,\"Cat 988H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld3\"))=1,\"Cat 980H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld4\"))=1,\"Cat 966H Loader\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Ld5\"))=1,\"Cat 993K Loader\",\n\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh1\"))=1,\"Hitachi EX3600-5 Shovel\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc1\"))=1,\"Cat 637G Scraper\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc2\"))=1,\"Cat 657G Scraper\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc3\"))=1,\"Sc3\",\nIF(\nCOUNTIF($E$15:$E$88,CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",\"Sc4\"))=1,\"Sc4\",\n\n\"Sc5\")))))))))))))),\n\"--\")","v":"--"},{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":76780.08},{"$f":"IF(LEFT(D17,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":3.0780853994490358},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\n(Z17*AC17*U17*(AD17/60)*V17*(2300/W17)*X17*AE17*AF17*AG17),\n0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(AND(OR(C17=\"a\",C17=\"f\",C17=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B17=\"B\",LEFT(J17,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B17=\"B\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B17=\"B\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"A-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J17,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q17/60*L17,\nIF(OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Ex\"), S17*L17,\nIF(O17>0,(M17/O17),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N17/P17),0)\n)))","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\"), VLOOKUP(A17,Quantities[], Quantities!$X$2),\nIF(C17=\"f\", VLOOKUP(A17,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"), VLOOKUP(A17,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":200},{"$f":"IF(Y17>0,\nIF(LEFT(D17,2)=\"Dz\",\nIF(AND(LEFT(D17,2)=\"Dz\",B17=\"B\",C17=\"b\"),0,\n(VLOOKUP(D17,Equipment[],Equipment!$M$2))*((Y17)^(VLOOKUP(D17,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":1649.1584456825567},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D17,2)=\"Dz\",\nIF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),VLOOKUP(D17,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",IF(OR(C17=\"a\",C17=\"d\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":8.3000000000000007},1239.0677121894942,{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(AND(OR(C18=\"a\",C18=\"f\",C18=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":5.0088888888888885},{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B18=\"B\",LEFT(J18,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B18=\"B\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B18=\"B\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"A-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J18,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q18/60*L18,\nIF(OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Ex\"), S18*L18,\nIF(O18>0,(M18/O18),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N18/P18),0)\n)))","v":0},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\"), VLOOKUP(A18,Quantities[], Quantities!$X$2),\nIF(C18=\"f\", VLOOKUP(A18,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0.98},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"), VLOOKUP(A18,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":200},{"$f":"IF(Y18>0,\nIF(LEFT(D18,2)=\"Dz\",\nIF(AND(LEFT(D18,2)=\"Dz\",B18=\"B\",C18=\"b\"),0,\n(VLOOKUP(D18,Equipment[],Equipment!$M$2))*((Y18)^(VLOOKUP(D18,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":1649.1584456825567},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D18,2)=\"Dz\",\nIF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),VLOOKUP(D18,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",IF(OR(C18=\"a\",C18=\"d\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":10},1239.0677121894942,{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(AND(OR(C19=\"a\",C19=\"f\",C19=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":5.0088888888888885},{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B19=\"B\",LEFT(J19,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B19=\"B\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B19=\"B\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"A-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J19,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q19/60*L19,\nIF(OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Ex\"), S19*L19,\nIF(O19>0,(M19/O19),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N19/P19),0)\n)))","v":0},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\"), VLOOKUP(A19,Quantities[], Quantities!$X$2),\nIF(C19=\"f\", VLOOKUP(A19,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0.98},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"), VLOOKUP(A19,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":200},{"$f":"IF(Y19>0,\nIF(LEFT(D19,2)=\"Dz\",\nIF(AND(LEFT(D19,2)=\"Dz\",B19=\"B\",C19=\"b\"),0,\n(VLOOKUP(D19,Equipment[],Equipment!$M$2))*((Y19)^(VLOOKUP(D19,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":1649.1584456825567},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D19,2)=\"Dz\",\nIF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),VLOOKUP(D19,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",IF(OR(C19=\"a\",C19=\"d\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(AND(OR(C20=\"a\",C20=\"f\",C20=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B20=\"B\",LEFT(J20,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B20=\"B\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B20=\"B\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"A-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J20,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q20/60*L20,\nIF(OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Ex\"), S20*L20,\nIF(O20>0,(M20/O20),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N20/P20),0)\n)))","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\"), VLOOKUP(A20,Quantities[], Quantities!$X$2),\nIF(C20=\"f\", VLOOKUP(A20,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"), VLOOKUP(A20,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y20>0,\nIF(LEFT(D20,2)=\"Dz\",\nIF(AND(LEFT(D20,2)=\"Dz\",B20=\"B\",C20=\"b\"),0,\n(VLOOKUP(D20,Equipment[],Equipment!$M$2))*((Y20)^(VLOOKUP(D20,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",\nIF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),VLOOKUP(D20,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Dz\",IF(OR(C20=\"a\",C20=\"d\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(AND(OR(C21=\"a\",C21=\"f\",C21=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B21=\"B\",LEFT(J21,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B21=\"B\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B21=\"B\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"A-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J21,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q21/60*L21,\nIF(OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Ex\"), S21*L21,\nIF(O21>0,(M21/O21),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N21/P21),0)\n)))","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\"), VLOOKUP(A21,Quantities[], Quantities!$X$2),\nIF(C21=\"f\", VLOOKUP(A21,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"), VLOOKUP(A21,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y21>0,\nIF(LEFT(D21,2)=\"Dz\",\nIF(AND(LEFT(D21,2)=\"Dz\",B21=\"B\",C21=\"b\"),0,\n(VLOOKUP(D21,Equipment[],Equipment!$M$2))*((Y21)^(VLOOKUP(D21,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",\nIF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),VLOOKUP(D21,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Dz\",IF(OR(C21=\"a\",C21=\"d\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(AND(OR(C22=\"a\",C22=\"f\",C22=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B22=\"B\",LEFT(J22,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B22=\"B\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B22=\"B\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"A-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J22,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q22/60*L22,\nIF(OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Ex\"), S22*L22,\nIF(O22>0,(M22/O22),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N22/P22),0)\n)))","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\"), VLOOKUP(A22,Quantities[], Quantities!$X$2),\nIF(C22=\"f\", VLOOKUP(A22,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"), VLOOKUP(A22,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y22>0,\nIF(LEFT(D22,2)=\"Dz\",\nIF(AND(LEFT(D22,2)=\"Dz\",B22=\"B\",C22=\"b\"),0,\n(VLOOKUP(D22,Equipment[],Equipment!$M$2))*((Y22)^(VLOOKUP(D22,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",\nIF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),VLOOKUP(D22,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Dz\",IF(OR(C22=\"a\",C22=\"d\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(AND(OR(C23=\"a\",C23=\"f\",C23=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B23=\"B\",LEFT(J23,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B23=\"B\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B23=\"B\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"A-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J23,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q23/60*L23,\nIF(OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Ex\"), S23*L23,\nIF(O23>0,(M23/O23),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N23/P23),0)\n)))","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\"), VLOOKUP(A23,Quantities[], Quantities!$X$2),\nIF(C23=\"f\", VLOOKUP(A23,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"), VLOOKUP(A23,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y23>0,\nIF(LEFT(D23,2)=\"Dz\",\nIF(AND(LEFT(D23,2)=\"Dz\",B23=\"B\",C23=\"b\"),0,\n(VLOOKUP(D23,Equipment[],Equipment!$M$2))*((Y23)^(VLOOKUP(D23,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",\nIF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),VLOOKUP(D23,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Dz\",IF(OR(C23=\"a\",C23=\"d\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":119623.81481481482},{"$f":"IF(LEFT(D24,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":74.146992653810841},0,{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(AND(OR(C24=\"a\",C24=\"f\",C24=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B24=\"B\",LEFT(J24,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B24=\"B\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B24=\"B\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"A-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":39.064465036121121},{"$f":"IF(LEFT(J24,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q24/60*L24,\nIF(OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Ex\"), S24*L24,\nIF(O24>0,(M24/O24),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N24/P24),0)\n)))","v":39.064465036121121},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\"), VLOOKUP(A24,Quantities[], Quantities!$X$2),\nIF(C24=\"f\", VLOOKUP(A24,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"), VLOOKUP(A24,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y24>0,\nIF(LEFT(D24,2)=\"Dz\",\nIF(AND(LEFT(D24,2)=\"Dz\",B24=\"B\",C24=\"b\"),0,\n(VLOOKUP(D24,Equipment[],Equipment!$M$2))*((Y24)^(VLOOKUP(D24,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",\nIF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),VLOOKUP(D24,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Dz\",IF(OR(C24=\"a\",C24=\"d\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":114889.4074074074},{"$f":"IF(LEFT(D25,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":71.21244260789716},0,{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(AND(OR(C25=\"a\",C25=\"f\",C25=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B25=\"B\",LEFT(J25,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B25=\"B\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B25=\"B\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"A-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":40.727426869671319},{"$f":"IF(LEFT(J25,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q25/60*L25,\nIF(OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Ex\"), S25*L25,\nIF(O25>0,(M25/O25),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N25/P25),0)\n)))","v":40.727426869671319},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\"), VLOOKUP(A25,Quantities[], Quantities!$X$2),\nIF(C25=\"f\", VLOOKUP(A25,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"), VLOOKUP(A25,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y25>0,\nIF(LEFT(D25,2)=\"Dz\",\nIF(AND(LEFT(D25,2)=\"Dz\",B25=\"B\",C25=\"b\"),0,\n(VLOOKUP(D25,Equipment[],Equipment!$M$2))*((Y25)^(VLOOKUP(D25,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",\nIF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),VLOOKUP(D25,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Dz\",IF(OR(C25=\"a\",C25=\"d\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":"-"}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},"Sc2","Cat 657G Scraper",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":2200000},{"$f":"IF(LEFT(D26,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":71.21244260789716},712.28355754765448,{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(AND(OR(C26=\"a\",C26=\"f\",C26=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":1.44},{"$f":"IF(AND(B26=\"B\",LEFT(J26,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":17.556928391577859},{"$f":"IF(AND(B26=\"B\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B26=\"B\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"A-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J26,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q26/60*L26,\nIF(OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Ex\"), S26*L26,\nIF(O26>0,(M26/O26),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N26/P26),0)\n)))","v":0.40800000000000003},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\"), VLOOKUP(A26,Quantities[], Quantities!$X$2),\nIF(C26=\"f\", VLOOKUP(A26,Quantities[], Quantities!$W$2),\n0)))","v":1.2},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":1.5714285714285714},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"), VLOOKUP(A26,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":200},{"$f":"IF(Y26>0,\nIF(LEFT(D26,2)=\"Dz\",\nIF(AND(LEFT(D26,2)=\"Dz\",B26=\"B\",C26=\"b\"),0,\n(VLOOKUP(D26,Equipment[],Equipment!$M$2))*((Y26)^(VLOOKUP(D26,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":591.22350626485161},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AT$2),0),0)","v":14.083333333333334},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AI$2),0),0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",\nIF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),VLOOKUP(D26,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",IF(OR(C26=\"a\",C26=\"d\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":-0.2857142857142857}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":28732.6},{"$f":"IF(LEFT(D27,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},1011.4838466853015,{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(AND(OR(C27=\"a\",C27=\"f\",C27=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B27=\"B\",LEFT(J27,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B27=\"B\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B27=\"B\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"A-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":9.2075271497240525},{"$f":"IF(LEFT(J27,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q27/60*L27,\nIF(OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Ex\"), S27*L27,\nIF(O27>0,(M27/O27),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N27/P27),0)\n)))","v":9.2075271497240525},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\"), VLOOKUP(A27,Quantities[], Quantities!$X$2),\nIF(C27=\"f\", VLOOKUP(A27,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0.96},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"), VLOOKUP(A27,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":200},{"$f":"IF(Y27>0,\nIF(LEFT(D27,2)=\"Dz\",\nIF(AND(LEFT(D27,2)=\"Dz\",B27=\"B\",C27=\"b\"),0,\n(VLOOKUP(D27,Equipment[],Equipment!$M$2))*((Y27)^(VLOOKUP(D27,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":1649.1584456825567},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D27,2)=\"Dz\",\nIF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),VLOOKUP(D27,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",IF(OR(C27=\"a\",C27=\"d\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0.02}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":62443.723333333342},{"$f":"IF(LEFT(D28,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":38.704787190082648},0,{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(AND(OR(C28=\"a\",C28=\"f\",C28=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B28=\"B\",LEFT(J28,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B28=\"B\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B28=\"B\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"A-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":22.135828123040291},{"$f":"IF(LEFT(J28,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q28/60*L28,\nIF(OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Ex\"), S28*L28,\nIF(O28>0,(M28/O28),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N28/P28),0)\n)))","v":22.135828123040291},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\"), VLOOKUP(A28,Quantities[], Quantities!$X$2),\nIF(C28=\"f\", VLOOKUP(A28,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"), VLOOKUP(A28,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y28>0,\nIF(LEFT(D28,2)=\"Dz\",\nIF(AND(LEFT(D28,2)=\"Dz\",B28=\"B\",C28=\"b\"),0,\n(VLOOKUP(D28,Equipment[],Equipment!$M$2))*((Y28)^(VLOOKUP(D28,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",\nIF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),VLOOKUP(D28,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Dz\",IF(OR(C28=\"a\",C28=\"d\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":76780.08},{"$f":"IF(LEFT(D29,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":3.0780853994490358},0,{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(AND(OR(C29=\"a\",C29=\"f\",C29=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B29=\"B\",LEFT(J29,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B29=\"B\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B29=\"B\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"A-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":25.494249536141524},{"$f":"IF(LEFT(J29,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q29/60*L29,\nIF(OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Ex\"), S29*L29,\nIF(O29>0,(M29/O29),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N29/P29),0)\n)))","v":25.494249536141524},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\"), VLOOKUP(A29,Quantities[], Quantities!$X$2),\nIF(C29=\"f\", VLOOKUP(A29,Quantities[], Quantities!$W$2),\n0)))","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"), VLOOKUP(A29,Quantities[], Quantities!$Y$2),0),0)","v":3600},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AQ$2),0),0)","v":1.2},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":200},{"$f":"IF(Y29>0,\nIF(LEFT(D29,2)=\"Dz\",\nIF(AND(LEFT(D29,2)=\"Dz\",B29=\"B\",C29=\"b\"),0,\n(VLOOKUP(D29,Equipment[],Equipment!$M$2))*((Y29)^(VLOOKUP(D29,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":1649.1584456825567},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AT$2),0),0)","v":22},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AI$2),0),0)","v":2.5},{"$f":"IF(LEFT(D29,2)=\"Dz\",\nIF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),VLOOKUP(D29,Equipment[],Equipment!$AL$2),0),\n0)","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AN$2),0),0)","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AO$2),0),0)","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",IF(OR(C29=\"a\",C29=\"d\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$AP$2),0),0)","v":1},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"Sh1","Hitachi EX3600-5 Shovel",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":16133.333333333334},{"$f":"IF(LEFT(D30,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":10},0,{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(AND(OR(C30=\"a\",C30=\"f\",C30=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B30=\"B\",LEFT(J30,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B30=\"B\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B30=\"B\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"A-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":5.7191447699555287},{"$f":"IF(LEFT(J30,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q30/60*L30,\nIF(OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Ex\"), S30*L30,\nIF(O30>0,(M30/O30),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N30/P30),0)\n)))","v":5.7191447699555287},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\"), VLOOKUP(A30,Quantities[], Quantities!$X$2),\nIF(C30=\"f\", VLOOKUP(A30,Quantities[], Quantities!$W$2),\n0)))","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"), VLOOKUP(A30,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y30>0,\nIF(LEFT(D30,2)=\"Dz\",\nIF(AND(LEFT(D30,2)=\"Dz\",B30=\"B\",C30=\"b\"),0,\n(VLOOKUP(D30,Equipment[],Equipment!$M$2))*((Y30)^(VLOOKUP(D30,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",\nIF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),VLOOKUP(D30,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Dz\",IF(OR(C30=\"a\",C30=\"d\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0.01}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(AND(OR(C31=\"a\",C31=\"f\",C31=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B31=\"B\",LEFT(J31,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B31=\"B\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B31=\"B\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"A-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J31,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q31/60*L31,\nIF(OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Ex\"), S31*L31,\nIF(O31>0,(M31/O31),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N31/P31),0)\n)))","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\"), VLOOKUP(A31,Quantities[], Quantities!$X$2),\nIF(C31=\"f\", VLOOKUP(A31,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"), VLOOKUP(A31,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y31>0,\nIF(LEFT(D31,2)=\"Dz\",\nIF(AND(LEFT(D31,2)=\"Dz\",B31=\"B\",C31=\"b\"),0,\n(VLOOKUP(D31,Equipment[],Equipment!$M$2))*((Y31)^(VLOOKUP(D31,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",\nIF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),VLOOKUP(D31,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Dz\",IF(OR(C31=\"a\",C31=\"d\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D32,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(AND(OR(C32=\"a\",C32=\"f\",C32=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B32=\"B\",LEFT(J32,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B32=\"B\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B32=\"B\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"A-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J32,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q32/60*L32,\nIF(OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Ex\"), S32*L32,\nIF(O32>0,(M32/O32),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N32/P32),0)\n)))","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\"), VLOOKUP(A32,Quantities[], Quantities!$X$2),\nIF(C32=\"f\", VLOOKUP(A32,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"), VLOOKUP(A32,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y32>0,\nIF(LEFT(D32,2)=\"Dz\",\nIF(AND(LEFT(D32,2)=\"Dz\",B32=\"B\",C32=\"b\"),0,\n(VLOOKUP(D32,Equipment[],Equipment!$M$2))*((Y32)^(VLOOKUP(D32,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",\nIF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),VLOOKUP(D32,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Dz\",IF(OR(C32=\"a\",C32=\"d\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D33,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(AND(OR(C33=\"a\",C33=\"f\",C33=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B33=\"B\",LEFT(J33,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B33=\"B\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B33=\"B\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"A-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J33,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q33/60*L33,\nIF(OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Ex\"), S33*L33,\nIF(O33>0,(M33/O33),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N33/P33),0)\n)))","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\"), VLOOKUP(A33,Quantities[], Quantities!$X$2),\nIF(C33=\"f\", VLOOKUP(A33,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"), VLOOKUP(A33,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y33>0,\nIF(LEFT(D33,2)=\"Dz\",\nIF(AND(LEFT(D33,2)=\"Dz\",B33=\"B\",C33=\"b\"),0,\n(VLOOKUP(D33,Equipment[],Equipment!$M$2))*((Y33)^(VLOOKUP(D33,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",\nIF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),VLOOKUP(D33,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Dz\",IF(OR(C33=\"a\",C33=\"d\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D34,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(AND(OR(C34=\"a\",C34=\"f\",C34=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B34=\"B\",LEFT(J34,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B34=\"B\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B34=\"B\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"A-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J34,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q34/60*L34,\nIF(OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Ex\"), S34*L34,\nIF(O34>0,(M34/O34),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N34/P34),0)\n)))","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\"), VLOOKUP(A34,Quantities[], Quantities!$X$2),\nIF(C34=\"f\", VLOOKUP(A34,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"), VLOOKUP(A34,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y34>0,\nIF(LEFT(D34,2)=\"Dz\",\nIF(AND(LEFT(D34,2)=\"Dz\",B34=\"B\",C34=\"b\"),0,\n(VLOOKUP(D34,Equipment[],Equipment!$M$2))*((Y34)^(VLOOKUP(D34,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",\nIF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),VLOOKUP(D34,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Dz\",IF(OR(C34=\"a\",C34=\"d\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(AND(OR(C35=\"a\",C35=\"f\",C35=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B35=\"B\",LEFT(J35,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B35=\"B\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B35=\"B\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"A-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J35,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q35/60*L35,\nIF(OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Ex\"), S35*L35,\nIF(O35>0,(M35/O35),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N35/P35),0)\n)))","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\"), VLOOKUP(A35,Quantities[], Quantities!$X$2),\nIF(C35=\"f\", VLOOKUP(A35,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"), VLOOKUP(A35,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y35>0,\nIF(LEFT(D35,2)=\"Dz\",\nIF(AND(LEFT(D35,2)=\"Dz\",B35=\"B\",C35=\"b\"),0,\n(VLOOKUP(D35,Equipment[],Equipment!$M$2))*((Y35)^(VLOOKUP(D35,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",\nIF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),VLOOKUP(D35,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Dz\",IF(OR(C35=\"a\",C35=\"d\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(AND(OR(C36=\"a\",C36=\"f\",C36=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B36=\"B\",LEFT(J36,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B36=\"B\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B36=\"B\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"A-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J36,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q36/60*L36,\nIF(OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Ex\"), S36*L36,\nIF(O36>0,(M36/O36),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N36/P36),0)\n)))","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\"), VLOOKUP(A36,Quantities[], Quantities!$X$2),\nIF(C36=\"f\", VLOOKUP(A36,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"), VLOOKUP(A36,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y36>0,\nIF(LEFT(D36,2)=\"Dz\",\nIF(AND(LEFT(D36,2)=\"Dz\",B36=\"B\",C36=\"b\"),0,\n(VLOOKUP(D36,Equipment[],Equipment!$M$2))*((Y36)^(VLOOKUP(D36,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",\nIF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),VLOOKUP(D36,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Dz\",IF(OR(C36=\"a\",C36=\"d\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D37,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(AND(OR(C37=\"a\",C37=\"f\",C37=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B37=\"B\",LEFT(J37,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B37=\"B\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B37=\"B\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"A-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J37,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q37/60*L37,\nIF(OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Ex\"), S37*L37,\nIF(O37>0,(M37/O37),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N37/P37),0)\n)))","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\"), VLOOKUP(A37,Quantities[], Quantities!$X$2),\nIF(C37=\"f\", VLOOKUP(A37,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"), VLOOKUP(A37,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y37>0,\nIF(LEFT(D37,2)=\"Dz\",\nIF(AND(LEFT(D37,2)=\"Dz\",B37=\"B\",C37=\"b\"),0,\n(VLOOKUP(D37,Equipment[],Equipment!$M$2))*((Y37)^(VLOOKUP(D37,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",\nIF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),VLOOKUP(D37,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Dz\",IF(OR(C37=\"a\",C37=\"d\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D38,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(AND(OR(C38=\"a\",C38=\"f\",C38=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B38=\"B\",LEFT(J38,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B38=\"B\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B38=\"B\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"A-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J38,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q38/60*L38,\nIF(OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Ex\"), S38*L38,\nIF(O38>0,(M38/O38),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N38/P38),0)\n)))","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\"), VLOOKUP(A38,Quantities[], Quantities!$X$2),\nIF(C38=\"f\", VLOOKUP(A38,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"), VLOOKUP(A38,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y38>0,\nIF(LEFT(D38,2)=\"Dz\",\nIF(AND(LEFT(D38,2)=\"Dz\",B38=\"B\",C38=\"b\"),0,\n(VLOOKUP(D38,Equipment[],Equipment!$M$2))*((Y38)^(VLOOKUP(D38,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",\nIF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),VLOOKUP(D38,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Dz\",IF(OR(C38=\"a\",C38=\"d\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D39,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(AND(OR(C39=\"a\",C39=\"f\",C39=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B39=\"B\",LEFT(J39,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B39=\"B\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B39=\"B\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"A-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J39,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q39/60*L39,\nIF(OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Ex\"), S39*L39,\nIF(O39>0,(M39/O39),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N39/P39),0)\n)))","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\"), VLOOKUP(A39,Quantities[], Quantities!$X$2),\nIF(C39=\"f\", VLOOKUP(A39,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"), VLOOKUP(A39,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y39>0,\nIF(LEFT(D39,2)=\"Dz\",\nIF(AND(LEFT(D39,2)=\"Dz\",B39=\"B\",C39=\"b\"),0,\n(VLOOKUP(D39,Equipment[],Equipment!$M$2))*((Y39)^(VLOOKUP(D39,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",\nIF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),VLOOKUP(D39,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Dz\",IF(OR(C39=\"a\",C39=\"d\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D40,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(AND(OR(C40=\"a\",C40=\"f\",C40=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B40=\"B\",LEFT(J40,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B40=\"B\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B40=\"B\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"A-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J40,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q40/60*L40,\nIF(OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Ex\"), S40*L40,\nIF(O40>0,(M40/O40),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N40/P40),0)\n)))","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\"), VLOOKUP(A40,Quantities[], Quantities!$X$2),\nIF(C40=\"f\", VLOOKUP(A40,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"), VLOOKUP(A40,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y40>0,\nIF(LEFT(D40,2)=\"Dz\",\nIF(AND(LEFT(D40,2)=\"Dz\",B40=\"B\",C40=\"b\"),0,\n(VLOOKUP(D40,Equipment[],Equipment!$M$2))*((Y40)^(VLOOKUP(D40,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",\nIF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),VLOOKUP(D40,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Dz\",IF(OR(C40=\"a\",C40=\"d\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D41,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(AND(OR(C41=\"a\",C41=\"f\",C41=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B41=\"B\",LEFT(J41,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B41=\"B\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B41=\"B\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"A-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J41,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q41/60*L41,\nIF(OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Ex\"), S41*L41,\nIF(O41>0,(M41/O41),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N41/P41),0)\n)))","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\"), VLOOKUP(A41,Quantities[], Quantities!$X$2),\nIF(C41=\"f\", VLOOKUP(A41,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"), VLOOKUP(A41,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y41>0,\nIF(LEFT(D41,2)=\"Dz\",\nIF(AND(LEFT(D41,2)=\"Dz\",B41=\"B\",C41=\"b\"),0,\n(VLOOKUP(D41,Equipment[],Equipment!$M$2))*((Y41)^(VLOOKUP(D41,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",\nIF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),VLOOKUP(D41,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Dz\",IF(OR(C41=\"a\",C41=\"d\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D42,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(AND(OR(C42=\"a\",C42=\"f\",C42=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B42=\"B\",LEFT(J42,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B42=\"B\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B42=\"B\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"A-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J42,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q42/60*L42,\nIF(OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Ex\"), S42*L42,\nIF(O42>0,(M42/O42),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N42/P42),0)\n)))","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\"), VLOOKUP(A42,Quantities[], Quantities!$X$2),\nIF(C42=\"f\", VLOOKUP(A42,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"), VLOOKUP(A42,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y42>0,\nIF(LEFT(D42,2)=\"Dz\",\nIF(AND(LEFT(D42,2)=\"Dz\",B42=\"B\",C42=\"b\"),0,\n(VLOOKUP(D42,Equipment[],Equipment!$M$2))*((Y42)^(VLOOKUP(D42,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",\nIF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),VLOOKUP(D42,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Dz\",IF(OR(C42=\"a\",C42=\"d\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D43,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(AND(OR(C43=\"a\",C43=\"f\",C43=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B43=\"B\",LEFT(J43,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B43=\"B\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B43=\"B\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"A-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J43,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q43/60*L43,\nIF(OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Ex\"), S43*L43,\nIF(O43>0,(M43/O43),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N43/P43),0)\n)))","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\"), VLOOKUP(A43,Quantities[], Quantities!$X$2),\nIF(C43=\"f\", VLOOKUP(A43,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"), VLOOKUP(A43,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y43>0,\nIF(LEFT(D43,2)=\"Dz\",\nIF(AND(LEFT(D43,2)=\"Dz\",B43=\"B\",C43=\"b\"),0,\n(VLOOKUP(D43,Equipment[],Equipment!$M$2))*((Y43)^(VLOOKUP(D43,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",\nIF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),VLOOKUP(D43,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Dz\",IF(OR(C43=\"a\",C43=\"d\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D44,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(AND(OR(C44=\"a\",C44=\"f\",C44=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B44=\"B\",LEFT(J44,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B44=\"B\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B44=\"B\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"A-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J44,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q44/60*L44,\nIF(OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Ex\"), S44*L44,\nIF(O44>0,(M44/O44),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N44/P44),0)\n)))","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\"), VLOOKUP(A44,Quantities[], Quantities!$X$2),\nIF(C44=\"f\", VLOOKUP(A44,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"), VLOOKUP(A44,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y44>0,\nIF(LEFT(D44,2)=\"Dz\",\nIF(AND(LEFT(D44,2)=\"Dz\",B44=\"B\",C44=\"b\"),0,\n(VLOOKUP(D44,Equipment[],Equipment!$M$2))*((Y44)^(VLOOKUP(D44,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",\nIF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),VLOOKUP(D44,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Dz\",IF(OR(C44=\"a\",C44=\"d\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D45,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(AND(OR(C45=\"a\",C45=\"f\",C45=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B45=\"B\",LEFT(J45,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B45=\"B\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B45=\"B\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"A-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J45,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q45/60*L45,\nIF(OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Ex\"), S45*L45,\nIF(O45>0,(M45/O45),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N45/P45),0)\n)))","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\"), VLOOKUP(A45,Quantities[], Quantities!$X$2),\nIF(C45=\"f\", VLOOKUP(A45,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"), VLOOKUP(A45,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y45>0,\nIF(LEFT(D45,2)=\"Dz\",\nIF(AND(LEFT(D45,2)=\"Dz\",B45=\"B\",C45=\"b\"),0,\n(VLOOKUP(D45,Equipment[],Equipment!$M$2))*((Y45)^(VLOOKUP(D45,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",\nIF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),VLOOKUP(D45,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Dz\",IF(OR(C45=\"a\",C45=\"d\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D46,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(AND(OR(C46=\"a\",C46=\"f\",C46=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B46=\"B\",LEFT(J46,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B46=\"B\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B46=\"B\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"A-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J46,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q46/60*L46,\nIF(OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Ex\"), S46*L46,\nIF(O46>0,(M46/O46),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N46/P46),0)\n)))","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\"), VLOOKUP(A46,Quantities[], Quantities!$X$2),\nIF(C46=\"f\", VLOOKUP(A46,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"), VLOOKUP(A46,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y46>0,\nIF(LEFT(D46,2)=\"Dz\",\nIF(AND(LEFT(D46,2)=\"Dz\",B46=\"B\",C46=\"b\"),0,\n(VLOOKUP(D46,Equipment[],Equipment!$M$2))*((Y46)^(VLOOKUP(D46,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",\nIF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),VLOOKUP(D46,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Dz\",IF(OR(C46=\"a\",C46=\"d\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(AND(OR(C47=\"a\",C47=\"f\",C47=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B47=\"B\",LEFT(J47,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B47=\"B\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B47=\"B\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"A-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J47,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q47/60*L47,\nIF(OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Ex\"), S47*L47,\nIF(O47>0,(M47/O47),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N47/P47),0)\n)))","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\"), VLOOKUP(A47,Quantities[], Quantities!$X$2),\nIF(C47=\"f\", VLOOKUP(A47,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"), VLOOKUP(A47,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y47>0,\nIF(LEFT(D47,2)=\"Dz\",\nIF(AND(LEFT(D47,2)=\"Dz\",B47=\"B\",C47=\"b\"),0,\n(VLOOKUP(D47,Equipment[],Equipment!$M$2))*((Y47)^(VLOOKUP(D47,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",\nIF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),VLOOKUP(D47,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Dz\",IF(OR(C47=\"a\",C47=\"d\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D48,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(AND(OR(C48=\"a\",C48=\"f\",C48=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B48=\"B\",LEFT(J48,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B48=\"B\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B48=\"B\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"A-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J48,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q48/60*L48,\nIF(OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Ex\"), S48*L48,\nIF(O48>0,(M48/O48),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N48/P48),0)\n)))","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\"), VLOOKUP(A48,Quantities[], Quantities!$X$2),\nIF(C48=\"f\", VLOOKUP(A48,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"), VLOOKUP(A48,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y48>0,\nIF(LEFT(D48,2)=\"Dz\",\nIF(AND(LEFT(D48,2)=\"Dz\",B48=\"B\",C48=\"b\"),0,\n(VLOOKUP(D48,Equipment[],Equipment!$M$2))*((Y48)^(VLOOKUP(D48,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",\nIF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),VLOOKUP(D48,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Dz\",IF(OR(C48=\"a\",C48=\"d\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D49,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(AND(OR(C49=\"a\",C49=\"f\",C49=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B49=\"B\",LEFT(J49,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B49=\"B\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B49=\"B\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"A-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J49,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q49/60*L49,\nIF(OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Ex\"), S49*L49,\nIF(O49>0,(M49/O49),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N49/P49),0)\n)))","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\"), VLOOKUP(A49,Quantities[], Quantities!$X$2),\nIF(C49=\"f\", VLOOKUP(A49,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"), VLOOKUP(A49,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y49>0,\nIF(LEFT(D49,2)=\"Dz\",\nIF(AND(LEFT(D49,2)=\"Dz\",B49=\"B\",C49=\"b\"),0,\n(VLOOKUP(D49,Equipment[],Equipment!$M$2))*((Y49)^(VLOOKUP(D49,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",\nIF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),VLOOKUP(D49,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Dz\",IF(OR(C49=\"a\",C49=\"d\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D50,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(AND(OR(C50=\"a\",C50=\"f\",C50=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B50=\"B\",LEFT(J50,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B50=\"B\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B50=\"B\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"A-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J50,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q50/60*L50,\nIF(OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Ex\"), S50*L50,\nIF(O50>0,(M50/O50),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N50/P50),0)\n)))","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\"), VLOOKUP(A50,Quantities[], Quantities!$X$2),\nIF(C50=\"f\", VLOOKUP(A50,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"), VLOOKUP(A50,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y50>0,\nIF(LEFT(D50,2)=\"Dz\",\nIF(AND(LEFT(D50,2)=\"Dz\",B50=\"B\",C50=\"b\"),0,\n(VLOOKUP(D50,Equipment[],Equipment!$M$2))*((Y50)^(VLOOKUP(D50,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",\nIF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),VLOOKUP(D50,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Dz\",IF(OR(C50=\"a\",C50=\"d\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(AND(OR(C51=\"a\",C51=\"f\",C51=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B51=\"B\",LEFT(J51,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B51=\"B\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B51=\"B\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"A-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J51,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q51/60*L51,\nIF(OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Ex\"), S51*L51,\nIF(O51>0,(M51/O51),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N51/P51),0)\n)))","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\"), VLOOKUP(A51,Quantities[], Quantities!$X$2),\nIF(C51=\"f\", VLOOKUP(A51,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"), VLOOKUP(A51,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y51>0,\nIF(LEFT(D51,2)=\"Dz\",\nIF(AND(LEFT(D51,2)=\"Dz\",B51=\"B\",C51=\"b\"),0,\n(VLOOKUP(D51,Equipment[],Equipment!$M$2))*((Y51)^(VLOOKUP(D51,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",\nIF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),VLOOKUP(D51,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Dz\",IF(OR(C51=\"a\",C51=\"d\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(AND(OR(C52=\"a\",C52=\"f\",C52=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B52=\"B\",LEFT(J52,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B52=\"B\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B52=\"B\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"A-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J52,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q52/60*L52,\nIF(OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Ex\"), S52*L52,\nIF(O52>0,(M52/O52),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N52/P52),0)\n)))","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\"), VLOOKUP(A52,Quantities[], Quantities!$X$2),\nIF(C52=\"f\", VLOOKUP(A52,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"), VLOOKUP(A52,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y52>0,\nIF(LEFT(D52,2)=\"Dz\",\nIF(AND(LEFT(D52,2)=\"Dz\",B52=\"B\",C52=\"b\"),0,\n(VLOOKUP(D52,Equipment[],Equipment!$M$2))*((Y52)^(VLOOKUP(D52,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",\nIF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),VLOOKUP(D52,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Dz\",IF(OR(C52=\"a\",C52=\"d\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(AND(OR(C53=\"a\",C53=\"f\",C53=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B53=\"B\",LEFT(J53,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B53=\"B\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B53=\"B\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"A-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J53,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q53/60*L53,\nIF(OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Ex\"), S53*L53,\nIF(O53>0,(M53/O53),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N53/P53),0)\n)))","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\"), VLOOKUP(A53,Quantities[], Quantities!$X$2),\nIF(C53=\"f\", VLOOKUP(A53,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"), VLOOKUP(A53,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y53>0,\nIF(LEFT(D53,2)=\"Dz\",\nIF(AND(LEFT(D53,2)=\"Dz\",B53=\"B\",C53=\"b\"),0,\n(VLOOKUP(D53,Equipment[],Equipment!$M$2))*((Y53)^(VLOOKUP(D53,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",\nIF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),VLOOKUP(D53,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Dz\",IF(OR(C53=\"a\",C53=\"d\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D54,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(AND(OR(C54=\"a\",C54=\"f\",C54=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B54=\"B\",LEFT(J54,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B54=\"B\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B54=\"B\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"A-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J54,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q54/60*L54,\nIF(OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Ex\"), S54*L54,\nIF(O54>0,(M54/O54),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N54/P54),0)\n)))","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\"), VLOOKUP(A54,Quantities[], Quantities!$X$2),\nIF(C54=\"f\", VLOOKUP(A54,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"), VLOOKUP(A54,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y54>0,\nIF(LEFT(D54,2)=\"Dz\",\nIF(AND(LEFT(D54,2)=\"Dz\",B54=\"B\",C54=\"b\"),0,\n(VLOOKUP(D54,Equipment[],Equipment!$M$2))*((Y54)^(VLOOKUP(D54,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",\nIF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),VLOOKUP(D54,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Dz\",IF(OR(C54=\"a\",C54=\"d\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D55,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(AND(OR(C55=\"a\",C55=\"f\",C55=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B55=\"B\",LEFT(J55,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B55=\"B\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B55=\"B\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"A-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J55,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q55/60*L55,\nIF(OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Ex\"), S55*L55,\nIF(O55>0,(M55/O55),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N55/P55),0)\n)))","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\"), VLOOKUP(A55,Quantities[], Quantities!$X$2),\nIF(C55=\"f\", VLOOKUP(A55,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"), VLOOKUP(A55,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y55>0,\nIF(LEFT(D55,2)=\"Dz\",\nIF(AND(LEFT(D55,2)=\"Dz\",B55=\"B\",C55=\"b\"),0,\n(VLOOKUP(D55,Equipment[],Equipment!$M$2))*((Y55)^(VLOOKUP(D55,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",\nIF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),VLOOKUP(D55,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Dz\",IF(OR(C55=\"a\",C55=\"d\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D56,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(AND(OR(C56=\"a\",C56=\"f\",C56=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B56=\"B\",LEFT(J56,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B56=\"B\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B56=\"B\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"A-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J56,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q56/60*L56,\nIF(OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Ex\"), S56*L56,\nIF(O56>0,(M56/O56),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N56/P56),0)\n)))","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\"), VLOOKUP(A56,Quantities[], Quantities!$X$2),\nIF(C56=\"f\", VLOOKUP(A56,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"), VLOOKUP(A56,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y56>0,\nIF(LEFT(D56,2)=\"Dz\",\nIF(AND(LEFT(D56,2)=\"Dz\",B56=\"B\",C56=\"b\"),0,\n(VLOOKUP(D56,Equipment[],Equipment!$M$2))*((Y56)^(VLOOKUP(D56,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",\nIF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),VLOOKUP(D56,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Dz\",IF(OR(C56=\"a\",C56=\"d\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D57,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(AND(OR(C57=\"a\",C57=\"f\",C57=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B57=\"B\",LEFT(J57,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B57=\"B\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B57=\"B\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"A-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J57,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q57/60*L57,\nIF(OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Ex\"), S57*L57,\nIF(O57>0,(M57/O57),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N57/P57),0)\n)))","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\"), VLOOKUP(A57,Quantities[], Quantities!$X$2),\nIF(C57=\"f\", VLOOKUP(A57,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"), VLOOKUP(A57,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y57>0,\nIF(LEFT(D57,2)=\"Dz\",\nIF(AND(LEFT(D57,2)=\"Dz\",B57=\"B\",C57=\"b\"),0,\n(VLOOKUP(D57,Equipment[],Equipment!$M$2))*((Y57)^(VLOOKUP(D57,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",\nIF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),VLOOKUP(D57,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Dz\",IF(OR(C57=\"a\",C57=\"d\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D58,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(AND(OR(C58=\"a\",C58=\"f\",C58=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B58=\"B\",LEFT(J58,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B58=\"B\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B58=\"B\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"A-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J58,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q58/60*L58,\nIF(OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Ex\"), S58*L58,\nIF(O58>0,(M58/O58),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N58/P58),0)\n)))","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\"), VLOOKUP(A58,Quantities[], Quantities!$X$2),\nIF(C58=\"f\", VLOOKUP(A58,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"), VLOOKUP(A58,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y58>0,\nIF(LEFT(D58,2)=\"Dz\",\nIF(AND(LEFT(D58,2)=\"Dz\",B58=\"B\",C58=\"b\"),0,\n(VLOOKUP(D58,Equipment[],Equipment!$M$2))*((Y58)^(VLOOKUP(D58,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",\nIF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),VLOOKUP(D58,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Dz\",IF(OR(C58=\"a\",C58=\"d\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D59,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(AND(OR(C59=\"a\",C59=\"f\",C59=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B59=\"B\",LEFT(J59,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B59=\"B\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B59=\"B\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"A-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J59,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q59/60*L59,\nIF(OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Ex\"), S59*L59,\nIF(O59>0,(M59/O59),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N59/P59),0)\n)))","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\"), VLOOKUP(A59,Quantities[], Quantities!$X$2),\nIF(C59=\"f\", VLOOKUP(A59,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"), VLOOKUP(A59,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y59>0,\nIF(LEFT(D59,2)=\"Dz\",\nIF(AND(LEFT(D59,2)=\"Dz\",B59=\"B\",C59=\"b\"),0,\n(VLOOKUP(D59,Equipment[],Equipment!$M$2))*((Y59)^(VLOOKUP(D59,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",\nIF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),VLOOKUP(D59,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Dz\",IF(OR(C59=\"a\",C59=\"d\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D60,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(AND(OR(C60=\"a\",C60=\"f\",C60=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B60=\"B\",LEFT(J60,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B60=\"B\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B60=\"B\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"A-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J60,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q60/60*L60,\nIF(OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Ex\"), S60*L60,\nIF(O60>0,(M60/O60),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N60/P60),0)\n)))","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\"), VLOOKUP(A60,Quantities[], Quantities!$X$2),\nIF(C60=\"f\", VLOOKUP(A60,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"), VLOOKUP(A60,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y60>0,\nIF(LEFT(D60,2)=\"Dz\",\nIF(AND(LEFT(D60,2)=\"Dz\",B60=\"B\",C60=\"b\"),0,\n(VLOOKUP(D60,Equipment[],Equipment!$M$2))*((Y60)^(VLOOKUP(D60,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",\nIF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),VLOOKUP(D60,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Dz\",IF(OR(C60=\"a\",C60=\"d\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D61,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(AND(OR(C61=\"a\",C61=\"f\",C61=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B61=\"B\",LEFT(J61,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B61=\"B\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B61=\"B\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"A-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J61,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q61/60*L61,\nIF(OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Ex\"), S61*L61,\nIF(O61>0,(M61/O61),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N61/P61),0)\n)))","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\"), VLOOKUP(A61,Quantities[], Quantities!$X$2),\nIF(C61=\"f\", VLOOKUP(A61,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"), VLOOKUP(A61,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y61>0,\nIF(LEFT(D61,2)=\"Dz\",\nIF(AND(LEFT(D61,2)=\"Dz\",B61=\"B\",C61=\"b\"),0,\n(VLOOKUP(D61,Equipment[],Equipment!$M$2))*((Y61)^(VLOOKUP(D61,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",\nIF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),VLOOKUP(D61,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Dz\",IF(OR(C61=\"a\",C61=\"d\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D62,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(AND(OR(C62=\"a\",C62=\"f\",C62=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B62=\"B\",LEFT(J62,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B62=\"B\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B62=\"B\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"A-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J62,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q62/60*L62,\nIF(OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Ex\"), S62*L62,\nIF(O62>0,(M62/O62),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N62/P62),0)\n)))","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\"), VLOOKUP(A62,Quantities[], Quantities!$X$2),\nIF(C62=\"f\", VLOOKUP(A62,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"), VLOOKUP(A62,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y62>0,\nIF(LEFT(D62,2)=\"Dz\",\nIF(AND(LEFT(D62,2)=\"Dz\",B62=\"B\",C62=\"b\"),0,\n(VLOOKUP(D62,Equipment[],Equipment!$M$2))*((Y62)^(VLOOKUP(D62,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",\nIF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),VLOOKUP(D62,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Dz\",IF(OR(C62=\"a\",C62=\"d\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D63,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(AND(OR(C63=\"a\",C63=\"f\",C63=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B63=\"B\",LEFT(J63,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B63=\"B\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B63=\"B\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"A-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J63,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q63/60*L63,\nIF(OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Ex\"), S63*L63,\nIF(O63>0,(M63/O63),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N63/P63),0)\n)))","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\"), VLOOKUP(A63,Quantities[], Quantities!$X$2),\nIF(C63=\"f\", VLOOKUP(A63,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"), VLOOKUP(A63,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y63>0,\nIF(LEFT(D63,2)=\"Dz\",\nIF(AND(LEFT(D63,2)=\"Dz\",B63=\"B\",C63=\"b\"),0,\n(VLOOKUP(D63,Equipment[],Equipment!$M$2))*((Y63)^(VLOOKUP(D63,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",\nIF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),VLOOKUP(D63,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Dz\",IF(OR(C63=\"a\",C63=\"d\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D64,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(AND(OR(C64=\"a\",C64=\"f\",C64=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B64=\"B\",LEFT(J64,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B64=\"B\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B64=\"B\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"A-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J64,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q64/60*L64,\nIF(OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Ex\"), S64*L64,\nIF(O64>0,(M64/O64),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N64/P64),0)\n)))","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\"), VLOOKUP(A64,Quantities[], Quantities!$X$2),\nIF(C64=\"f\", VLOOKUP(A64,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"), VLOOKUP(A64,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y64>0,\nIF(LEFT(D64,2)=\"Dz\",\nIF(AND(LEFT(D64,2)=\"Dz\",B64=\"B\",C64=\"b\"),0,\n(VLOOKUP(D64,Equipment[],Equipment!$M$2))*((Y64)^(VLOOKUP(D64,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",\nIF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),VLOOKUP(D64,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Dz\",IF(OR(C64=\"a\",C64=\"d\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D65,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(AND(OR(C65=\"a\",C65=\"f\",C65=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B65=\"B\",LEFT(J65,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B65=\"B\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B65=\"B\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"A-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J65,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q65/60*L65,\nIF(OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Ex\"), S65*L65,\nIF(O65>0,(M65/O65),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N65/P65),0)\n)))","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\"), VLOOKUP(A65,Quantities[], Quantities!$X$2),\nIF(C65=\"f\", VLOOKUP(A65,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"), VLOOKUP(A65,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y65>0,\nIF(LEFT(D65,2)=\"Dz\",\nIF(AND(LEFT(D65,2)=\"Dz\",B65=\"B\",C65=\"b\"),0,\n(VLOOKUP(D65,Equipment[],Equipment!$M$2))*((Y65)^(VLOOKUP(D65,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",\nIF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),VLOOKUP(D65,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Dz\",IF(OR(C65=\"a\",C65=\"d\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D66,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(AND(OR(C66=\"a\",C66=\"f\",C66=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B66=\"B\",LEFT(J66,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B66=\"B\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B66=\"B\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"A-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J66,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q66/60*L66,\nIF(OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Ex\"), S66*L66,\nIF(O66>0,(M66/O66),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N66/P66),0)\n)))","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\"), VLOOKUP(A66,Quantities[], Quantities!$X$2),\nIF(C66=\"f\", VLOOKUP(A66,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"), VLOOKUP(A66,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y66>0,\nIF(LEFT(D66,2)=\"Dz\",\nIF(AND(LEFT(D66,2)=\"Dz\",B66=\"B\",C66=\"b\"),0,\n(VLOOKUP(D66,Equipment[],Equipment!$M$2))*((Y66)^(VLOOKUP(D66,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",\nIF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),VLOOKUP(D66,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Dz\",IF(OR(C66=\"a\",C66=\"d\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D67,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(AND(OR(C67=\"a\",C67=\"f\",C67=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B67=\"B\",LEFT(J67,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B67=\"B\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B67=\"B\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"A-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J67,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q67/60*L67,\nIF(OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Ex\"), S67*L67,\nIF(O67>0,(M67/O67),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N67/P67),0)\n)))","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\"), VLOOKUP(A67,Quantities[], Quantities!$X$2),\nIF(C67=\"f\", VLOOKUP(A67,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"), VLOOKUP(A67,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y67>0,\nIF(LEFT(D67,2)=\"Dz\",\nIF(AND(LEFT(D67,2)=\"Dz\",B67=\"B\",C67=\"b\"),0,\n(VLOOKUP(D67,Equipment[],Equipment!$M$2))*((Y67)^(VLOOKUP(D67,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",\nIF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),VLOOKUP(D67,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Dz\",IF(OR(C67=\"a\",C67=\"d\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D68,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(AND(OR(C68=\"a\",C68=\"f\",C68=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B68=\"B\",LEFT(J68,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B68=\"B\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B68=\"B\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"A-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J68,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q68/60*L68,\nIF(OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Ex\"), S68*L68,\nIF(O68>0,(M68/O68),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N68/P68),0)\n)))","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\"), VLOOKUP(A68,Quantities[], Quantities!$X$2),\nIF(C68=\"f\", VLOOKUP(A68,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"), VLOOKUP(A68,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y68>0,\nIF(LEFT(D68,2)=\"Dz\",\nIF(AND(LEFT(D68,2)=\"Dz\",B68=\"B\",C68=\"b\"),0,\n(VLOOKUP(D68,Equipment[],Equipment!$M$2))*((Y68)^(VLOOKUP(D68,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",\nIF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),VLOOKUP(D68,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Dz\",IF(OR(C68=\"a\",C68=\"d\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D69,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(AND(OR(C69=\"a\",C69=\"f\",C69=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B69=\"B\",LEFT(J69,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B69=\"B\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B69=\"B\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"A-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J69,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q69/60*L69,\nIF(OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Ex\"), S69*L69,\nIF(O69>0,(M69/O69),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N69/P69),0)\n)))","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\"), VLOOKUP(A69,Quantities[], Quantities!$X$2),\nIF(C69=\"f\", VLOOKUP(A69,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"), VLOOKUP(A69,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y69>0,\nIF(LEFT(D69,2)=\"Dz\",\nIF(AND(LEFT(D69,2)=\"Dz\",B69=\"B\",C69=\"b\"),0,\n(VLOOKUP(D69,Equipment[],Equipment!$M$2))*((Y69)^(VLOOKUP(D69,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",\nIF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),VLOOKUP(D69,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Dz\",IF(OR(C69=\"a\",C69=\"d\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D70,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(AND(OR(C70=\"a\",C70=\"f\",C70=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B70=\"B\",LEFT(J70,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B70=\"B\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B70=\"B\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"A-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J70,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q70/60*L70,\nIF(OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Ex\"), S70*L70,\nIF(O70>0,(M70/O70),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N70/P70),0)\n)))","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\"), VLOOKUP(A70,Quantities[], Quantities!$X$2),\nIF(C70=\"f\", VLOOKUP(A70,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"), VLOOKUP(A70,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y70>0,\nIF(LEFT(D70,2)=\"Dz\",\nIF(AND(LEFT(D70,2)=\"Dz\",B70=\"B\",C70=\"b\"),0,\n(VLOOKUP(D70,Equipment[],Equipment!$M$2))*((Y70)^(VLOOKUP(D70,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",\nIF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),VLOOKUP(D70,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Dz\",IF(OR(C70=\"a\",C70=\"d\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D71,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(AND(OR(C71=\"a\",C71=\"f\",C71=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B71=\"B\",LEFT(J71,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B71=\"B\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B71=\"B\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"A-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J71,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q71/60*L71,\nIF(OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Ex\"), S71*L71,\nIF(O71>0,(M71/O71),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N71/P71),0)\n)))","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\"), VLOOKUP(A71,Quantities[], Quantities!$X$2),\nIF(C71=\"f\", VLOOKUP(A71,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"), VLOOKUP(A71,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y71>0,\nIF(LEFT(D71,2)=\"Dz\",\nIF(AND(LEFT(D71,2)=\"Dz\",B71=\"B\",C71=\"b\"),0,\n(VLOOKUP(D71,Equipment[],Equipment!$M$2))*((Y71)^(VLOOKUP(D71,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",\nIF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),VLOOKUP(D71,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Dz\",IF(OR(C71=\"a\",C71=\"d\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D72,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(AND(OR(C72=\"a\",C72=\"f\",C72=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B72=\"B\",LEFT(J72,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B72=\"B\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B72=\"B\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"A-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J72,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q72/60*L72,\nIF(OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Ex\"), S72*L72,\nIF(O72>0,(M72/O72),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N72/P72),0)\n)))","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\"), VLOOKUP(A72,Quantities[], Quantities!$X$2),\nIF(C72=\"f\", VLOOKUP(A72,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"), VLOOKUP(A72,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y72>0,\nIF(LEFT(D72,2)=\"Dz\",\nIF(AND(LEFT(D72,2)=\"Dz\",B72=\"B\",C72=\"b\"),0,\n(VLOOKUP(D72,Equipment[],Equipment!$M$2))*((Y72)^(VLOOKUP(D72,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",\nIF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),VLOOKUP(D72,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Dz\",IF(OR(C72=\"a\",C72=\"d\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D73,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(AND(OR(C73=\"a\",C73=\"f\",C73=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B73=\"B\",LEFT(J73,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B73=\"B\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B73=\"B\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"A-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J73,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q73/60*L73,\nIF(OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Ex\"), S73*L73,\nIF(O73>0,(M73/O73),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N73/P73),0)\n)))","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\"), VLOOKUP(A73,Quantities[], Quantities!$X$2),\nIF(C73=\"f\", VLOOKUP(A73,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"), VLOOKUP(A73,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y73>0,\nIF(LEFT(D73,2)=\"Dz\",\nIF(AND(LEFT(D73,2)=\"Dz\",B73=\"B\",C73=\"b\"),0,\n(VLOOKUP(D73,Equipment[],Equipment!$M$2))*((Y73)^(VLOOKUP(D73,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",\nIF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),VLOOKUP(D73,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Dz\",IF(OR(C73=\"a\",C73=\"d\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D74,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(AND(OR(C74=\"a\",C74=\"f\",C74=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B74=\"B\",LEFT(J74,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B74=\"B\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B74=\"B\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"A-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J74,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q74/60*L74,\nIF(OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Ex\"), S74*L74,\nIF(O74>0,(M74/O74),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N74/P74),0)\n)))","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\"), VLOOKUP(A74,Quantities[], Quantities!$X$2),\nIF(C74=\"f\", VLOOKUP(A74,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"), VLOOKUP(A74,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y74>0,\nIF(LEFT(D74,2)=\"Dz\",\nIF(AND(LEFT(D74,2)=\"Dz\",B74=\"B\",C74=\"b\"),0,\n(VLOOKUP(D74,Equipment[],Equipment!$M$2))*((Y74)^(VLOOKUP(D74,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",\nIF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),VLOOKUP(D74,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Dz\",IF(OR(C74=\"a\",C74=\"d\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D75,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(AND(OR(C75=\"a\",C75=\"f\",C75=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B75=\"B\",LEFT(J75,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B75=\"B\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B75=\"B\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"A-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J75,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q75/60*L75,\nIF(OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Ex\"), S75*L75,\nIF(O75>0,(M75/O75),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N75/P75),0)\n)))","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\"), VLOOKUP(A75,Quantities[], Quantities!$X$2),\nIF(C75=\"f\", VLOOKUP(A75,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"), VLOOKUP(A75,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y75>0,\nIF(LEFT(D75,2)=\"Dz\",\nIF(AND(LEFT(D75,2)=\"Dz\",B75=\"B\",C75=\"b\"),0,\n(VLOOKUP(D75,Equipment[],Equipment!$M$2))*((Y75)^(VLOOKUP(D75,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",\nIF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),VLOOKUP(D75,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Dz\",IF(OR(C75=\"a\",C75=\"d\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--","--",{"$f":"IF(Dozer[[#This Row],[Activity]]=\"B\", $K$6,\"--\")","v":"--"},{"$f":"IF(LEFT(D76,2)=\"Dz\",'4   Earthwork'!$M$15:$M$129,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",'4   Earthwork'!$I$15:$I$130,0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(AND(OR(C76=\"a\",C76=\"f\",C76=\"d\"),Dozer[[#This Row],[Loose /Stockpile Volume (cy)]]=0),\n(Dozer[[#This Row],[Work Hour (min/hr)]]/60)*Dozer[[#This Row],[Material Factor]]*2300/Dozer[[#This Row],[Material Weight (lb/cy)]]*Dozer[[#This Row],[Production Method/ Blade]]*Dozer[[#This Row],[Visibility Factor]]*Dozer[[#This Row],[Elevation Factor]]*Dozer[[#This Row],[Direct Drive Trans.]]*Dozer[[#This Row],[Operator Factor]]*Dozer[[#This Row],[Grade Factor]]*Dozer[[#This Row],[Speed (mph)]]*Dozer[[#This Row],[Effective Blade Width (ft)]]*5280/43560,\n0),0)","v":0},{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'12 Scrapers'!$E$15:$AD$78,'12 Scrapers'!$U$13-4),\n0)","v":0},{"$f":"IF(AND(B76=\"B\",LEFT(J76,2)=\"Sc\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'12 Scrapers'!$E$15:$AD$77,'12 Scrapers'!$Z$13-4),0)","v":0},{"$f":"IF(AND(B76=\"B\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$O$13-4),\nIF(AND(B76=\"B\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"A-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$113,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(LEFT(J76,2)=\"Sc\", TRUNC(Dozer[[#This Row],[Cycles per Scraper per Hr]])*Q76/60*L76,\nIF(OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Ex\"), S76*L76,\nIF(O76>0,(M76/O76),\nIF(Dozer[[#This Row],[Productivity (ac/hr)]]>0,(N76/P76),0)\n)))","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\"), VLOOKUP(A76,Quantities[], Quantities!$X$2),\nIF(C76=\"f\", VLOOKUP(A76,Quantities[], Quantities!$W$2),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\n -0.02*100*'3   Material'!$J$15:$J$95+1,0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"), VLOOKUP(A76,Quantities[], Quantities!$Y$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AQ$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n'3   Material'!$I$15:$I$95),0)","v":0},{"$f":"IF(Y76>0,\nIF(LEFT(D76,2)=\"Dz\",\nIF(AND(LEFT(D76,2)=\"Dz\",B76=\"B\",C76=\"b\"),0,\n(VLOOKUP(D76,Equipment[],Equipment!$M$2))*((Y76)^(VLOOKUP(D76,Equipment[],Equipment!$N$2)))),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AT$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AI$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",\nIF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),VLOOKUP(D76,Equipment[],Equipment!$AL$2),0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AN$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AO$2),0),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Dz\",IF(OR(C76=\"a\",C76=\"d\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$AP$2),0),0)","v":0},{"$f":"IF(LEFT(Dozer[[#This Row],[Eq]],2)=\"Dz\",'3   Material'!$J$15:$J$95,0)","v":0}]

{"sheet":"6   Water Truck","index":9,"n_rows":76,"n_cols":10,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," ",null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Productivity and Hours Required for Water Truck Use",null,null,null,null,"Stockpile Spreadsheet Worksheet #7"]
[null,null,null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No water trucks used for compaction in Emma RCE.",null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"6,000 gal water truck for compaction (water truck hours tied to 1/3 of grading time for fill material) "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,"Compaction volume assumed to 1/3 of fill material"]
[]
[]
[null,null,null,null,null,"Sheet to which to tie hrs","12   Scrapers"]
[null,null,null,null,null,"Equipment for hrs","Sc2"]
[]
[]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Operational Maintenance Time (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B15=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G10,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A15), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A15)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(AND(B16=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G11,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A16), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A16)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B17=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G12,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A17), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A17)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B18=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G13,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A18), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A18)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B19=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G14,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A19), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A19)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B20=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G15,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A20), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A20)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B21=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G16,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A21), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A21)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B22=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G17,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A22), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A22)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(AND(B23=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G18,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A23), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A23)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B24=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G19,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A24), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A24)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B25=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G20,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A25), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A25)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"IF(AND(B26=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G21,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A26), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A26)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B27=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G22,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A27), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A27)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B28=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G23,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A28), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A28)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B29=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G24,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A29), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A29)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(AND(B30=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G25,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A30), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A30)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B31=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G26,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A31), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A31)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B32=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G27,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A32), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A32)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B33=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G28,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A33), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A33)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B34=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G29,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A34), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A34)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B35=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G30,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A35), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A35)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(AND(B36=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G31,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A36), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A36)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(AND(B37=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G32,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A37), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A37)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(AND(B38=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G33,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A38), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A38)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(AND(B39=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G34,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A39), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A39)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(AND(B40=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G35,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A40), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A40)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(AND(B41=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G36,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A41), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A41)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(AND(B42=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G37,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A42), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A42)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(AND(B43=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G38,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A43), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A43)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(AND(B44=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G39,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A44), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A44)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(AND(B45=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G40,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A45), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A45)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(AND(B46=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G41,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A46), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A46)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B47=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G42,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A47), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A47)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B48=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G43,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A48), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A48)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B49=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G44,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A49), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A49)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B50=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G45,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A50), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A50)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B51=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G46,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A51), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A51)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B52=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G47,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A52), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A52)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B53=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G48,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A53), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A53)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B54=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G49,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A54), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A54)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B55=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G50,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A55), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A55)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B56=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G51,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A56), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A56)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B57=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G52,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A57), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A57)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(AND(B58=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G53,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A58), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A58)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B59=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G54,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A59), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A59)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B60=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G55,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A60), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A60)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B61=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G56,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A61), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A61)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B62=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G57,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A62), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A62)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B63=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G58,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A63), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A63)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B64=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G59,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A64), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A64)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B65=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G60,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A65), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A65)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B66=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G61,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A66), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A66)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B67=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G62,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A67), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A67)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B68=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G63,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A68), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A68)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B69=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G64,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A69), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A69)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B70=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G65,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A70), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A70)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B71=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G66,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A71), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A71)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B72=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G67,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A72), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A72)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B73=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G68,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A73), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A73)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B74=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G69,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A74), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A74)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B75=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G70,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A75), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A75)))/3","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(AND(B76=\"X\",LEFT(Ops_Maintenance6[[#This Row],[Eq]],2)=\"Tw\"),IF(LEFT(G71,2)=\"Dz\",SUMIFS('5   Dozer'!$T$15:$T$87,'5   Dozer'!$D$15:$D$87,$G$11,'5   Dozer'!$A$15:$A$87,A76), SUMIFS('12 Scrapers'!$AB$15:$AB$76,'12 Scrapers'!$D$15:$D$76,$G$11,'12 Scrapers'!$A$15:$A$76,A76)))/3","v":0}]

{"sheet":"7   Road Maint","index":10,"n_rows":76,"n_cols":10,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," ",null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Productivity and Hours Required for Dust Suppression and Road Maintenance",null,null,null,null,"Stockpile Spreadsheet Worksheet #7"]
[null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"6,000 gal water truck and 14M motor grader for dust suppression and site maintenance (water truck hours and 14M hours tied to loading time for cover material) "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,"Sheet to which to tie hrs","11   Loader Shovel"]
[null,null,null,null,null,"Equipment for hrs","Sh1"]
[null,null,null,null,null,"Equipment for hrs","Ld1"]
[]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Operational Maintenance Time (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D15,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A15)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A15),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(LEFT(D16,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A16)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A16),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A17)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A17),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A18)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A18),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A19)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A19),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A20)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A20),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A21)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A21),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A22)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A22),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A23)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A23),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D24,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A24)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A24),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D25,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A25)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A25),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D26,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A26)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A26),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D27,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A27)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A27),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D28,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A28)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A28),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D29,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A29)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A29),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A30)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A30),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D31,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A31)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A31),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D32,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A32)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A32),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D33,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A33)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A33),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D34,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A34)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A34),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D35,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A35)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A35),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D36,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A36)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A36),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D37,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A37)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A37),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D38,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A38)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A38),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D39,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A39)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A39),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D40,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A40)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A40),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D41,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A41)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A41),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D42,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A42)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A42),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D43,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A43)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A43),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D44,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A44)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A44),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D45,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A45)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A45),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D46,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A46)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A46),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D47,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A47)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A47),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D48,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A48)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A48),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D49,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A49)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A49),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D50,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A50)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A50),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D51,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A51)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A51),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D52,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A52)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A52),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D53,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A53)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A53),0)","v":39.064465036121121}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D54,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A54)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A54),0)","v":40.727426869671319}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D55,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A55)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A55),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D56,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A56)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A56),0)","v":22.135828123040291}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D57,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A57)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A57),0)","v":25.494249536141524}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D58,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A58)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A58),0)","v":5.7191447699555287}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D59,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A59)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A59),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D60,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A60)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D61,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A61)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A61),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D62,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A62)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A62),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D63,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A63)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A63),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D64,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A64)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A64),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D65,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A65)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A65),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D66,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A66)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A66),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D67,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A67)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A67),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D68,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A68)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A68),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D69,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A69)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A69),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D70,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A70)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A70),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D71,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A71)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A71),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D72,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A72)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A72),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D73,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A73)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A73),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D74,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A74)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A74),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D75,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A75)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A75),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D76,4)=\"Comb\",SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$11,'11   Loader Shovel'!$A$15:$A$80,A76)+SUMIFS('11   Loader Shovel'!$O$15:$O$80,'11   Loader Shovel'!$D$15:$D$80,$G$12,'11   Loader Shovel'!$A$15:$A$80,A76),0)","v":0}]

{"sheet":"8   Ripper","index":11,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #8"]
[null,null,null,null,null,"Productivity and Hours Required for Ripper---Equipped Dozer Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"}]
[]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Uses area to calculate task time"]
[null,null,null,null,null,"88 ft/min = 1 mph"]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,null,"  "]
[null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac)","Productivity (ac/hr)","Task Time (hrs)","Ripping Length (ft)","Ripper Penetration (in)","Pocket Spacing (in)","Distance b/n Passes (in)","Number of Shank Pockets","Turn Time (min/pass)","Work Hour (min/hr)","Speed (mph)","1000 Ft Passes/Acre","Ripped Width Plus Distance b/n Passes (ft)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D15,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",S15/(((M15/(5280*T15/60))+R15)*U15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",J15/K15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(A15,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",VLOOKUP(D15,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",43560/(M15*V15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Rp\",Q15*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O15)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(LEFT(D16,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",S16/(((M16/(5280*T16/60))+R16)*U16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",J16/K16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(A16,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",VLOOKUP(D16,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",43560/(M16*V16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Rp\",Q16*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O16)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(A17,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Rp\",VLOOKUP(D17,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Rp\",Q17*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O17)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(A18,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Rp\",VLOOKUP(D18,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Rp\",Q18*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O18)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(A19,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Rp\",VLOOKUP(D19,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Rp\",Q19*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O19)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":71.21244260789716},2.9156536005851077,24.424178027734978,{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(A20,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D20,2)=\"Rp\",VLOOKUP(D20,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D20,2)=\"Rp\",Q20*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O20)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":39.066428604224058},2.9156536005851077,13.398858011248072,{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(A21,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D21,2)=\"Rp\",VLOOKUP(D21,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D21,2)=\"Rp\",Q21*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O21)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":8.3000000000000007},2.9156536005851077,2.8467030508474576,{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(A22,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D22,2)=\"Rp\",VLOOKUP(D22,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D22,2)=\"Rp\",Q22*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O22)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":10},2.9156536005851077,3.4297627118644063,{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(A23,Quantities[],Quantities!$AA$2),0)","v":1000},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AU$2),0)","v":18},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AV$2),0)","v":59},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AY$2),0)","v":59},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AW$2),0)","v":3},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AX$2),0)","v":0.25},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D23,2)=\"Rp\",VLOOKUP(D23,Equipment[],Equipment!$AI$2),0)","v":1},1.4766101694915255,{"$f":"IF(LEFT(D23,2)=\"Rp\",Q23*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O23)/12,0)","v":29.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D24,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(A24,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Rp\",VLOOKUP(D24,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Rp\",Q24*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O24)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D25,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(A25,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Rp\",VLOOKUP(D25,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Rp\",Q25*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O25)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D26,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(A26,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Rp\",VLOOKUP(D26,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Rp\",Q26*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O26)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D27,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(A27,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Rp\",VLOOKUP(D27,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Rp\",Q27*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O27)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D28,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(A28,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Rp\",VLOOKUP(D28,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Rp\",Q28*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O28)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D29,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(A29,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Rp\",VLOOKUP(D29,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Rp\",Q29*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O29)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(A30,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Rp\",VLOOKUP(D30,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Rp\",Q30*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O30)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D31,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(A31,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Rp\",VLOOKUP(D31,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Rp\",Q31*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O31)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D32,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(A32,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Rp\",VLOOKUP(D32,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Rp\",Q32*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O32)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D33,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(A33,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Rp\",VLOOKUP(D33,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Rp\",Q33*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O33)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D34,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(A34,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Rp\",VLOOKUP(D34,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Rp\",Q34*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O34)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D35,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(A35,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Rp\",VLOOKUP(D35,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Rp\",Q35*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O35)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D36,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(A36,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Rp\",VLOOKUP(D36,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Rp\",Q36*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O36)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D37,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(A37,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Rp\",VLOOKUP(D37,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Rp\",Q37*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O37)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D38,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(A38,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Rp\",VLOOKUP(D38,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Rp\",Q38*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O38)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D39,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(A39,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Rp\",VLOOKUP(D39,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Rp\",Q39*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O39)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D40,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(A40,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Rp\",VLOOKUP(D40,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Rp\",Q40*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O40)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D41,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(A41,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Rp\",VLOOKUP(D41,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Rp\",Q41*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O41)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D42,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(A42,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Rp\",VLOOKUP(D42,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Rp\",Q42*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O42)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D43,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(A43,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Rp\",VLOOKUP(D43,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Rp\",Q43*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O43)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D44,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(A44,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Rp\",VLOOKUP(D44,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Rp\",Q44*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O44)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D45,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(A45,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Rp\",VLOOKUP(D45,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Rp\",Q45*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O45)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D46,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(A46,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Rp\",VLOOKUP(D46,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Rp\",Q46*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O46)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D47,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(A47,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Rp\",VLOOKUP(D47,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Rp\",Q47*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O47)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D48,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(A48,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Rp\",VLOOKUP(D48,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Rp\",Q48*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O48)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D49,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(A49,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Rp\",VLOOKUP(D49,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Rp\",Q49*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O49)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D50,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(A50,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Rp\",VLOOKUP(D50,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Rp\",Q50*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O50)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D51,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(A51,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Rp\",VLOOKUP(D51,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Rp\",Q51*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O51)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D52,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(A52,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Rp\",VLOOKUP(D52,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Rp\",Q52*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O52)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D53,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(A53,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Rp\",VLOOKUP(D53,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Rp\",Q53*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O53)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D54,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(A54,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Rp\",VLOOKUP(D54,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Rp\",Q54*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O54)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D55,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(A55,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Rp\",VLOOKUP(D55,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Rp\",Q55*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O55)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D56,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(A56,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Rp\",VLOOKUP(D56,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Rp\",Q56*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O56)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D57,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(A57,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Rp\",VLOOKUP(D57,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Rp\",Q57*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O57)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D58,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(A58,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Rp\",VLOOKUP(D58,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Rp\",Q58*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O58)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(A59,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Rp\",VLOOKUP(D59,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Rp\",Q59*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O59)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(A60,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Rp\",VLOOKUP(D60,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Rp\",Q60*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O60)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(A61,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Rp\",VLOOKUP(D61,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Rp\",Q61*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O61)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(A62,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Rp\",VLOOKUP(D62,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Rp\",Q62*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O62)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(A63,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Rp\",VLOOKUP(D63,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Rp\",Q63*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O63)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(A64,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Rp\",VLOOKUP(D64,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Rp\",Q64*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O64)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(A65,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Rp\",VLOOKUP(D65,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Rp\",Q65*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O65)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(A66,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Rp\",VLOOKUP(D66,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Rp\",Q66*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O66)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(A67,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Rp\",VLOOKUP(D67,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Rp\",Q67*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O67)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(A68,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Rp\",VLOOKUP(D68,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Rp\",Q68*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O68)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(A69,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Rp\",VLOOKUP(D69,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Rp\",Q69*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O69)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(A70,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Rp\",VLOOKUP(D70,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Rp\",Q70*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O70)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(A71,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Rp\",VLOOKUP(D71,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Rp\",Q71*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O71)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D72,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(A72,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Rp\",VLOOKUP(D72,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Rp\",Q72*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O72)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D73,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(A73,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Rp\",VLOOKUP(D73,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Rp\",Q73*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O73)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D74,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(A74,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Rp\",VLOOKUP(D74,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Rp\",Q74*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O74)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D75,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(A75,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Rp\",VLOOKUP(D75,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Rp\",Q75*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O75)/12,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D76,2)=\"Rp\",'4   Earthwork'!$I$15:$I$93,0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(A76,Quantities[],Quantities!$AA$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AU$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AV$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AY$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AW$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AX$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Rp\",VLOOKUP(D76,Equipment[],Equipment!$AI$2),0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Rp\",Q76*(Ripper[[#This Row],[Distance b/n Passes (in)]]+O76)/12,0)","v":0}]

{"sheet":"9  Excavator","index":12,"n_rows":76,"n_cols":17,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No Excavators used in Emma RCE.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Productivity and Hours Required for Hydraulic Excavator",null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2021-11-12"}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Uses area to calculate time for perforating liners"]
[null,null,null,null,"3' sheepsfoot roller"]
[null,null,null,null,"Can be used for excavating and loading, or sheepsfoot compaction using a roller"]
[null,null,null,null,"May filter on equipment (D14) to show pertinent rows"]
[]
[]
[]
[null,null,null,null,null,null,"  "]
[1,2,3,4,5,6,7,8,9,10,null,11,null,12,13,null,14]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Area (ac) or Volume (lcy)","Unit (ac or lcy)","Sheepsfoot Roller Width (ft) or Bucket Capacity (cy)","Unit (ft or cy)","Maximum Reach at Ground Level (ft)","Cycle Time (min)","Work Hour (min/hr)","Task Time (hr)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",'4   Earthwork'!M15,\n '4   Earthwork'!I15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",VLOOKUP(D15,Equipment[],Equipment!$BD$2)*VLOOKUP(D15,Equipment[],Equipment!$BB$2),\nVLOOKUP(D15,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$BG$2)+VLOOKUP(D15,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Ex\",\nIF(B15=\"C\",\nO15*(J15/L15/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO15*(J15*43560)/(L15*N15)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",'4   Earthwork'!M16,\n '4   Earthwork'!I16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",VLOOKUP(D16,Equipment[],Equipment!$BD$2)*VLOOKUP(D16,Equipment[],Equipment!$BB$2),\nVLOOKUP(D16,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$BG$2)+VLOOKUP(D16,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Ex\",\nIF(B16=\"C\",\nO16*(J16/L16/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO16*(J16*43560)/(L16*N16)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",'4   Earthwork'!M17,\n '4   Earthwork'!I17),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",VLOOKUP(D17,Equipment[],Equipment!$BD$2)*VLOOKUP(D17,Equipment[],Equipment!$BB$2),\nVLOOKUP(D17,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$BG$2)+VLOOKUP(D17,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Ex\",\nIF(B17=\"C\",\nO17*(J17/L17/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO17*(J17*43560)/(L17*N17)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",'4   Earthwork'!M18,\n '4   Earthwork'!I18),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",VLOOKUP(D18,Equipment[],Equipment!$BD$2)*VLOOKUP(D18,Equipment[],Equipment!$BB$2),\nVLOOKUP(D18,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$BG$2)+VLOOKUP(D18,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Ex\",\nIF(B18=\"C\",\nO18*(J18/L18/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO18*(J18*43560)/(L18*N18)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",'4   Earthwork'!M19,\n '4   Earthwork'!I19),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",VLOOKUP(D19,Equipment[],Equipment!$BD$2)*VLOOKUP(D19,Equipment[],Equipment!$BB$2),\nVLOOKUP(D19,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$BG$2)+VLOOKUP(D19,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Ex\",\nIF(B19=\"C\",\nO19*(J19/L19/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO19*(J19*43560)/(L19*N19)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",'4   Earthwork'!M20,\n '4   Earthwork'!I20),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",VLOOKUP(D20,Equipment[],Equipment!$BD$2)*VLOOKUP(D20,Equipment[],Equipment!$BB$2),\nVLOOKUP(D20,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$BG$2)+VLOOKUP(D20,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Ex\",\nIF(B20=\"C\",\nO20*(J20/L20/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO20*(J20*43560)/(L20*N20)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",'4   Earthwork'!M21,\n '4   Earthwork'!I21),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",VLOOKUP(D21,Equipment[],Equipment!$BD$2)*VLOOKUP(D21,Equipment[],Equipment!$BB$2),\nVLOOKUP(D21,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$BG$2)+VLOOKUP(D21,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Ex\",\nIF(B21=\"C\",\nO21*(J21/L21/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO21*(J21*43560)/(L21*N21)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",'4   Earthwork'!M22,\n '4   Earthwork'!I22),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",VLOOKUP(D22,Equipment[],Equipment!$BD$2)*VLOOKUP(D22,Equipment[],Equipment!$BB$2),\nVLOOKUP(D22,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$BG$2)+VLOOKUP(D22,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Ex\",\nIF(B22=\"C\",\nO22*(J22/L22/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO22*(J22*43560)/(L22*N22)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",'4   Earthwork'!M23,\n '4   Earthwork'!I23),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",VLOOKUP(D23,Equipment[],Equipment!$BD$2)*VLOOKUP(D23,Equipment[],Equipment!$BB$2),\nVLOOKUP(D23,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$BG$2)+VLOOKUP(D23,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Ex\",\nIF(B23=\"C\",\nO23*(J23/L23/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO23*(J23*43560)/(L23*N23)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",'4   Earthwork'!M24,\n '4   Earthwork'!I24),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",VLOOKUP(D24,Equipment[],Equipment!$BD$2)*VLOOKUP(D24,Equipment[],Equipment!$BB$2),\nVLOOKUP(D24,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$BG$2)+VLOOKUP(D24,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Ex\",\nIF(B24=\"C\",\nO24*(J24/L24/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO24*(J24*43560)/(L24*N24)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",'4   Earthwork'!M25,\n '4   Earthwork'!I25),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",VLOOKUP(D25,Equipment[],Equipment!$BD$2)*VLOOKUP(D25,Equipment[],Equipment!$BB$2),\nVLOOKUP(D25,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$BG$2)+VLOOKUP(D25,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Ex\",\nIF(B25=\"C\",\nO25*(J25/L25/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO25*(J25*43560)/(L25*N25)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",'4   Earthwork'!M26,\n '4   Earthwork'!I26),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",VLOOKUP(D26,Equipment[],Equipment!$BD$2)*VLOOKUP(D26,Equipment[],Equipment!$BB$2),\nVLOOKUP(D26,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$BG$2)+VLOOKUP(D26,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Ex\",\nIF(B26=\"C\",\nO26*(J26/L26/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO26*(J26*43560)/(L26*N26)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",'4   Earthwork'!M27,\n '4   Earthwork'!I27),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",VLOOKUP(D27,Equipment[],Equipment!$BD$2)*VLOOKUP(D27,Equipment[],Equipment!$BB$2),\nVLOOKUP(D27,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$BG$2)+VLOOKUP(D27,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Ex\",\nIF(B27=\"C\",\nO27*(J27/L27/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO27*(J27*43560)/(L27*N27)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",'4   Earthwork'!M28,\n '4   Earthwork'!I28),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",VLOOKUP(D28,Equipment[],Equipment!$BD$2)*VLOOKUP(D28,Equipment[],Equipment!$BB$2),\nVLOOKUP(D28,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$BG$2)+VLOOKUP(D28,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Ex\",\nIF(B28=\"C\",\nO28*(J28/L28/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO28*(J28*43560)/(L28*N28)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",'4   Earthwork'!M29,\n '4   Earthwork'!I29),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",VLOOKUP(D29,Equipment[],Equipment!$BD$2)*VLOOKUP(D29,Equipment[],Equipment!$BB$2),\nVLOOKUP(D29,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$BG$2)+VLOOKUP(D29,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Ex\",\nIF(B29=\"C\",\nO29*(J29/L29/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO29*(J29*43560)/(L29*N29)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",'4   Earthwork'!M30,\n '4   Earthwork'!I30),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",VLOOKUP(D30,Equipment[],Equipment!$BD$2)*VLOOKUP(D30,Equipment[],Equipment!$BB$2),\nVLOOKUP(D30,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$BG$2)+VLOOKUP(D30,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Ex\",\nIF(B30=\"C\",\nO30*(J30/L30/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO30*(J30*43560)/(L30*N30)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",'4   Earthwork'!M31,\n '4   Earthwork'!I31),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",VLOOKUP(D31,Equipment[],Equipment!$BD$2)*VLOOKUP(D31,Equipment[],Equipment!$BB$2),\nVLOOKUP(D31,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$BG$2)+VLOOKUP(D31,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Ex\",\nIF(B31=\"C\",\nO31*(J31/L31/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO31*(J31*43560)/(L31*N31)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",'4   Earthwork'!M32,\n '4   Earthwork'!I32),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",VLOOKUP(D32,Equipment[],Equipment!$BD$2)*VLOOKUP(D32,Equipment[],Equipment!$BB$2),\nVLOOKUP(D32,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$BG$2)+VLOOKUP(D32,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Ex\",\nIF(B32=\"C\",\nO32*(J32/L32/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO32*(J32*43560)/(L32*N32)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",'4   Earthwork'!M33,\n '4   Earthwork'!I33),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",VLOOKUP(D33,Equipment[],Equipment!$BD$2)*VLOOKUP(D33,Equipment[],Equipment!$BB$2),\nVLOOKUP(D33,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$BG$2)+VLOOKUP(D33,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Ex\",\nIF(B33=\"C\",\nO33*(J33/L33/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO33*(J33*43560)/(L33*N33)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",'4   Earthwork'!M34,\n '4   Earthwork'!I34),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",VLOOKUP(D34,Equipment[],Equipment!$BD$2)*VLOOKUP(D34,Equipment[],Equipment!$BB$2),\nVLOOKUP(D34,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$BG$2)+VLOOKUP(D34,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Ex\",\nIF(B34=\"C\",\nO34*(J34/L34/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO34*(J34*43560)/(L34*N34)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",'4   Earthwork'!M35,\n '4   Earthwork'!I35),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",VLOOKUP(D35,Equipment[],Equipment!$BD$2)*VLOOKUP(D35,Equipment[],Equipment!$BB$2),\nVLOOKUP(D35,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$BG$2)+VLOOKUP(D35,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Ex\",\nIF(B35=\"C\",\nO35*(J35/L35/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO35*(J35*43560)/(L35*N35)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",'4   Earthwork'!M36,\n '4   Earthwork'!I36),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",VLOOKUP(D36,Equipment[],Equipment!$BD$2)*VLOOKUP(D36,Equipment[],Equipment!$BB$2),\nVLOOKUP(D36,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$BG$2)+VLOOKUP(D36,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Ex\",\nIF(B36=\"C\",\nO36*(J36/L36/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO36*(J36*43560)/(L36*N36)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",'4   Earthwork'!M37,\n '4   Earthwork'!I37),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",VLOOKUP(D37,Equipment[],Equipment!$BD$2)*VLOOKUP(D37,Equipment[],Equipment!$BB$2),\nVLOOKUP(D37,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$BG$2)+VLOOKUP(D37,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Ex\",\nIF(B37=\"C\",\nO37*(J37/L37/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO37*(J37*43560)/(L37*N37)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",'4   Earthwork'!M38,\n '4   Earthwork'!I38),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",VLOOKUP(D38,Equipment[],Equipment!$BD$2)*VLOOKUP(D38,Equipment[],Equipment!$BB$2),\nVLOOKUP(D38,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$BG$2)+VLOOKUP(D38,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Ex\",\nIF(B38=\"C\",\nO38*(J38/L38/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO38*(J38*43560)/(L38*N38)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",'4   Earthwork'!M39,\n '4   Earthwork'!I39),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",VLOOKUP(D39,Equipment[],Equipment!$BD$2)*VLOOKUP(D39,Equipment[],Equipment!$BB$2),\nVLOOKUP(D39,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$BG$2)+VLOOKUP(D39,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Ex\",\nIF(B39=\"C\",\nO39*(J39/L39/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO39*(J39*43560)/(L39*N39)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",'4   Earthwork'!M40,\n '4   Earthwork'!I40),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",VLOOKUP(D40,Equipment[],Equipment!$BD$2)*VLOOKUP(D40,Equipment[],Equipment!$BB$2),\nVLOOKUP(D40,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$BG$2)+VLOOKUP(D40,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Ex\",\nIF(B40=\"C\",\nO40*(J40/L40/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO40*(J40*43560)/(L40*N40)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",'4   Earthwork'!M41,\n '4   Earthwork'!I41),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",VLOOKUP(D41,Equipment[],Equipment!$BD$2)*VLOOKUP(D41,Equipment[],Equipment!$BB$2),\nVLOOKUP(D41,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$BG$2)+VLOOKUP(D41,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Ex\",\nIF(B41=\"C\",\nO41*(J41/L41/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO41*(J41*43560)/(L41*N41)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",'4   Earthwork'!M42,\n '4   Earthwork'!I42),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",VLOOKUP(D42,Equipment[],Equipment!$BD$2)*VLOOKUP(D42,Equipment[],Equipment!$BB$2),\nVLOOKUP(D42,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$BG$2)+VLOOKUP(D42,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Ex\",\nIF(B42=\"C\",\nO42*(J42/L42/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO42*(J42*43560)/(L42*N42)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",'4   Earthwork'!M43,\n '4   Earthwork'!I43),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",VLOOKUP(D43,Equipment[],Equipment!$BD$2)*VLOOKUP(D43,Equipment[],Equipment!$BB$2),\nVLOOKUP(D43,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$BG$2)+VLOOKUP(D43,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Ex\",\nIF(B43=\"C\",\nO43*(J43/L43/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO43*(J43*43560)/(L43*N43)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",'4   Earthwork'!M44,\n '4   Earthwork'!I44),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",VLOOKUP(D44,Equipment[],Equipment!$BD$2)*VLOOKUP(D44,Equipment[],Equipment!$BB$2),\nVLOOKUP(D44,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$BG$2)+VLOOKUP(D44,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Ex\",\nIF(B44=\"C\",\nO44*(J44/L44/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO44*(J44*43560)/(L44*N44)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",'4   Earthwork'!M45,\n '4   Earthwork'!I45),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",VLOOKUP(D45,Equipment[],Equipment!$BD$2)*VLOOKUP(D45,Equipment[],Equipment!$BB$2),\nVLOOKUP(D45,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$BG$2)+VLOOKUP(D45,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Ex\",\nIF(B45=\"C\",\nO45*(J45/L45/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO45*(J45*43560)/(L45*N45)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",'4   Earthwork'!M46,\n '4   Earthwork'!I46),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",VLOOKUP(D46,Equipment[],Equipment!$BD$2)*VLOOKUP(D46,Equipment[],Equipment!$BB$2),\nVLOOKUP(D46,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$BG$2)+VLOOKUP(D46,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Ex\",\nIF(B46=\"C\",\nO46*(J46/L46/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO46*(J46*43560)/(L46*N46)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",'4   Earthwork'!M47,\n '4   Earthwork'!I47),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",VLOOKUP(D47,Equipment[],Equipment!$BD$2)*VLOOKUP(D47,Equipment[],Equipment!$BB$2),\nVLOOKUP(D47,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$BG$2)+VLOOKUP(D47,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Ex\",\nIF(B47=\"C\",\nO47*(J47/L47/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO47*(J47*43560)/(L47*N47)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",'4   Earthwork'!M48,\n '4   Earthwork'!I48),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",VLOOKUP(D48,Equipment[],Equipment!$BD$2)*VLOOKUP(D48,Equipment[],Equipment!$BB$2),\nVLOOKUP(D48,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$BG$2)+VLOOKUP(D48,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Ex\",\nIF(B48=\"C\",\nO48*(J48/L48/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO48*(J48*43560)/(L48*N48)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",'4   Earthwork'!M49,\n '4   Earthwork'!I49),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",VLOOKUP(D49,Equipment[],Equipment!$BD$2)*VLOOKUP(D49,Equipment[],Equipment!$BB$2),\nVLOOKUP(D49,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$BG$2)+VLOOKUP(D49,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Ex\",\nIF(B49=\"C\",\nO49*(J49/L49/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO49*(J49*43560)/(L49*N49)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",'4   Earthwork'!M50,\n '4   Earthwork'!I50),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",VLOOKUP(D50,Equipment[],Equipment!$BD$2)*VLOOKUP(D50,Equipment[],Equipment!$BB$2),\nVLOOKUP(D50,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$BG$2)+VLOOKUP(D50,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Ex\",\nIF(B50=\"C\",\nO50*(J50/L50/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO50*(J50*43560)/(L50*N50)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",'4   Earthwork'!M51,\n '4   Earthwork'!I51),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",VLOOKUP(D51,Equipment[],Equipment!$BD$2)*VLOOKUP(D51,Equipment[],Equipment!$BB$2),\nVLOOKUP(D51,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$BG$2)+VLOOKUP(D51,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Ex\",\nIF(B51=\"C\",\nO51*(J51/L51/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO51*(J51*43560)/(L51*N51)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",'4   Earthwork'!M52,\n '4   Earthwork'!I52),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",VLOOKUP(D52,Equipment[],Equipment!$BD$2)*VLOOKUP(D52,Equipment[],Equipment!$BB$2),\nVLOOKUP(D52,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$BG$2)+VLOOKUP(D52,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Ex\",\nIF(B52=\"C\",\nO52*(J52/L52/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO52*(J52*43560)/(L52*N52)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",'4   Earthwork'!M53,\n '4   Earthwork'!I53),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",VLOOKUP(D53,Equipment[],Equipment!$BD$2)*VLOOKUP(D53,Equipment[],Equipment!$BB$2),\nVLOOKUP(D53,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$BG$2)+VLOOKUP(D53,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Ex\",\nIF(B53=\"C\",\nO53*(J53/L53/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO53*(J53*43560)/(L53*N53)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",'4   Earthwork'!M54,\n '4   Earthwork'!I54),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",VLOOKUP(D54,Equipment[],Equipment!$BD$2)*VLOOKUP(D54,Equipment[],Equipment!$BB$2),\nVLOOKUP(D54,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$BG$2)+VLOOKUP(D54,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Ex\",\nIF(B54=\"C\",\nO54*(J54/L54/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO54*(J54*43560)/(L54*N54)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",'4   Earthwork'!M55,\n '4   Earthwork'!I55),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",VLOOKUP(D55,Equipment[],Equipment!$BD$2)*VLOOKUP(D55,Equipment[],Equipment!$BB$2),\nVLOOKUP(D55,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$BG$2)+VLOOKUP(D55,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Ex\",\nIF(B55=\"C\",\nO55*(J55/L55/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO55*(J55*43560)/(L55*N55)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",'4   Earthwork'!M56,\n '4   Earthwork'!I56),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",VLOOKUP(D56,Equipment[],Equipment!$BD$2)*VLOOKUP(D56,Equipment[],Equipment!$BB$2),\nVLOOKUP(D56,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$BG$2)+VLOOKUP(D56,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Ex\",\nIF(B56=\"C\",\nO56*(J56/L56/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO56*(J56*43560)/(L56*N56)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",'4   Earthwork'!M57,\n '4   Earthwork'!I57),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",VLOOKUP(D57,Equipment[],Equipment!$BD$2)*VLOOKUP(D57,Equipment[],Equipment!$BB$2),\nVLOOKUP(D57,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$BG$2)+VLOOKUP(D57,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Ex\",\nIF(B57=\"C\",\nO57*(J57/L57/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO57*(J57*43560)/(L57*N57)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",'4   Earthwork'!M58,\n '4   Earthwork'!I58),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",VLOOKUP(D58,Equipment[],Equipment!$BD$2)*VLOOKUP(D58,Equipment[],Equipment!$BB$2),\nVLOOKUP(D58,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$BG$2)+VLOOKUP(D58,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Ex\",\nIF(B58=\"C\",\nO58*(J58/L58/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO58*(J58*43560)/(L58*N58)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",'4   Earthwork'!M59,\n '4   Earthwork'!I59),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",VLOOKUP(D59,Equipment[],Equipment!$BD$2)*VLOOKUP(D59,Equipment[],Equipment!$BB$2),\nVLOOKUP(D59,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$BG$2)+VLOOKUP(D59,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Ex\",\nIF(B59=\"C\",\nO59*(J59/L59/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO59*(J59*43560)/(L59*N59)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",'4   Earthwork'!M60,\n '4   Earthwork'!I60),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",VLOOKUP(D60,Equipment[],Equipment!$BD$2)*VLOOKUP(D60,Equipment[],Equipment!$BB$2),\nVLOOKUP(D60,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$BG$2)+VLOOKUP(D60,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Ex\",\nIF(B60=\"C\",\nO60*(J60/L60/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO60*(J60*43560)/(L60*N60)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",'4   Earthwork'!M61,\n '4   Earthwork'!I61),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",VLOOKUP(D61,Equipment[],Equipment!$BD$2)*VLOOKUP(D61,Equipment[],Equipment!$BB$2),\nVLOOKUP(D61,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$BG$2)+VLOOKUP(D61,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Ex\",\nIF(B61=\"C\",\nO61*(J61/L61/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO61*(J61*43560)/(L61*N61)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",'4   Earthwork'!M62,\n '4   Earthwork'!I62),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",VLOOKUP(D62,Equipment[],Equipment!$BD$2)*VLOOKUP(D62,Equipment[],Equipment!$BB$2),\nVLOOKUP(D62,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$BG$2)+VLOOKUP(D62,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Ex\",\nIF(B62=\"C\",\nO62*(J62/L62/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO62*(J62*43560)/(L62*N62)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",'4   Earthwork'!M63,\n '4   Earthwork'!I63),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",VLOOKUP(D63,Equipment[],Equipment!$BD$2)*VLOOKUP(D63,Equipment[],Equipment!$BB$2),\nVLOOKUP(D63,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$BG$2)+VLOOKUP(D63,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Ex\",\nIF(B63=\"C\",\nO63*(J63/L63/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO63*(J63*43560)/(L63*N63)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",'4   Earthwork'!M64,\n '4   Earthwork'!I64),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",VLOOKUP(D64,Equipment[],Equipment!$BD$2)*VLOOKUP(D64,Equipment[],Equipment!$BB$2),\nVLOOKUP(D64,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$BG$2)+VLOOKUP(D64,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Ex\",\nIF(B64=\"C\",\nO64*(J64/L64/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO64*(J64*43560)/(L64*N64)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",'4   Earthwork'!M65,\n '4   Earthwork'!I65),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",VLOOKUP(D65,Equipment[],Equipment!$BD$2)*VLOOKUP(D65,Equipment[],Equipment!$BB$2),\nVLOOKUP(D65,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$BG$2)+VLOOKUP(D65,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Ex\",\nIF(B65=\"C\",\nO65*(J65/L65/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO65*(J65*43560)/(L65*N65)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",'4   Earthwork'!M66,\n '4   Earthwork'!I66),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",VLOOKUP(D66,Equipment[],Equipment!$BD$2)*VLOOKUP(D66,Equipment[],Equipment!$BB$2),\nVLOOKUP(D66,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$BG$2)+VLOOKUP(D66,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Ex\",\nIF(B66=\"C\",\nO66*(J66/L66/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO66*(J66*43560)/(L66*N66)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",'4   Earthwork'!M67,\n '4   Earthwork'!I67),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",VLOOKUP(D67,Equipment[],Equipment!$BD$2)*VLOOKUP(D67,Equipment[],Equipment!$BB$2),\nVLOOKUP(D67,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$BG$2)+VLOOKUP(D67,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Ex\",\nIF(B67=\"C\",\nO67*(J67/L67/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO67*(J67*43560)/(L67*N67)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",'4   Earthwork'!M68,\n '4   Earthwork'!I68),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",VLOOKUP(D68,Equipment[],Equipment!$BD$2)*VLOOKUP(D68,Equipment[],Equipment!$BB$2),\nVLOOKUP(D68,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$BG$2)+VLOOKUP(D68,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Ex\",\nIF(B68=\"C\",\nO68*(J68/L68/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO68*(J68*43560)/(L68*N68)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",'4   Earthwork'!M69,\n '4   Earthwork'!I69),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",VLOOKUP(D69,Equipment[],Equipment!$BD$2)*VLOOKUP(D69,Equipment[],Equipment!$BB$2),\nVLOOKUP(D69,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$BG$2)+VLOOKUP(D69,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Ex\",\nIF(B69=\"C\",\nO69*(J69/L69/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO69*(J69*43560)/(L69*N69)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",'4   Earthwork'!M70,\n '4   Earthwork'!I70),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",VLOOKUP(D70,Equipment[],Equipment!$BD$2)*VLOOKUP(D70,Equipment[],Equipment!$BB$2),\nVLOOKUP(D70,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$BG$2)+VLOOKUP(D70,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Ex\",\nIF(B70=\"C\",\nO70*(J70/L70/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO70*(J70*43560)/(L70*N70)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",'4   Earthwork'!M71,\n '4   Earthwork'!I71),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",VLOOKUP(D71,Equipment[],Equipment!$BD$2)*VLOOKUP(D71,Equipment[],Equipment!$BB$2),\nVLOOKUP(D71,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$BG$2)+VLOOKUP(D71,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Ex\",\nIF(B71=\"C\",\nO71*(J71/L71/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO71*(J71*43560)/(L71*N71)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",'4   Earthwork'!M72,\n '4   Earthwork'!I72),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",VLOOKUP(D72,Equipment[],Equipment!$BD$2)*VLOOKUP(D72,Equipment[],Equipment!$BB$2),\nVLOOKUP(D72,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$BG$2)+VLOOKUP(D72,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Ex\",\nIF(B72=\"C\",\nO72*(J72/L72/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO72*(J72*43560)/(L72*N72)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",'4   Earthwork'!M73,\n '4   Earthwork'!I73),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",VLOOKUP(D73,Equipment[],Equipment!$BD$2)*VLOOKUP(D73,Equipment[],Equipment!$BB$2),\nVLOOKUP(D73,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$BG$2)+VLOOKUP(D73,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Ex\",\nIF(B73=\"C\",\nO73*(J73/L73/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO73*(J73*43560)/(L73*N73)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",'4   Earthwork'!M74,\n '4   Earthwork'!I74),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",VLOOKUP(D74,Equipment[],Equipment!$BD$2)*VLOOKUP(D74,Equipment[],Equipment!$BB$2),\nVLOOKUP(D74,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$BG$2)+VLOOKUP(D74,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Ex\",\nIF(B74=\"C\",\nO74*(J74/L74/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO74*(J74*43560)/(L74*N74)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",'4   Earthwork'!M75,\n '4   Earthwork'!I75),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",VLOOKUP(D75,Equipment[],Equipment!$BD$2)*VLOOKUP(D75,Equipment[],Equipment!$BB$2),\nVLOOKUP(D75,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$BG$2)+VLOOKUP(D75,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Ex\",\nIF(B75=\"C\",\nO75*(J75/L75/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO75*(J75*43560)/(L75*N75)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'4   Earthwork'!$F$15:$F$124","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",'4   Earthwork'!M76,\n '4   Earthwork'!I76),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ac\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"lcy\",\"-\")))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",VLOOKUP(D76,Equipment[],Equipment!$BD$2)*VLOOKUP(D76,Equipment[],Equipment!$BB$2),\nVLOOKUP(D76,Equipment[],Equipment!$BE$2)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(Excavator[[#This Row],[Activity]]=\"K\",\"ft\",IF(Excavator[[#This Row],[Activity]]=\"C\",\"cy\",\"-\")))","v":false},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BF$2)/12,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$BG$2)+VLOOKUP(D76,Equipment[],Equipment!$BH$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Ex\",\nIF(B76=\"C\",\nO76*(J76/L76/Excavator[[#This Row],[Work Hour (min/hr)]]),\nO76*(J76*43560)/(L76*N76)/Excavator[[#This Row],[Work Hour (min/hr)]]))","v":false}]

{"sheet":"10   Trucks","index":13,"n_rows":76,"n_cols":56,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AW$1","v":"Emma Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,"Productivity and Hours Required for Truck Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #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,{"$f":"$AW$3","v":"2021-11-12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2021-11-12"}]
[null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Uses haul distance to calculate haul and return time  (total task time includes loading, manuevering, dumping, hauling and return time) - moves from cover stockpile to destination stockpile"]
[null,null,null,null,null,"Volume of cover material based on area of destination "]
[null,null,null,null,null,"Cycles per truck = the greater of Heaped capacity or Struck capacity divided by Loader's per bucket capacity"]
[null,null,null,null,null,"1 mph = 88 ft/min"]
[null,null,null,null,null,"1 m/min = 0.03728227153424 mph"]
[null,null,null,null,null,"See Truck Optimization optimum number of trucks per loader"]
[null,null,null,null,null,"Haul Grade (%) assumes postive is uphill while the Effective Haul Grade (%) and Effective Return Grade (%) are postive for downhill and uphill"]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows",null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Equipment ID","Loose/Stockpile Volume (cy)","Truck Cycle Time (min)","Optimum Number of Trucks","Loader/Shovel/Excavator Net Bucket Capacity (cy)"," Productivity (cy/hr)","Loader/Shovel/Excavator Task Time(hrs)","Truck Task Time (hrs)","Struck Capacity (cy)","Heaped Capacity (cy)","Loader/Shovel Cycles per Truck","Total Haul Distance (ft)","Haul Distance Segment 1 (ft)","Haul Distance Segment 2 (ft)","Haul Distance Segment 3 (ft)","Haul Grade Segment 1 (%)","Haul Grade Segment 2 (%)","Haul Grade Segment 3 (%)"," Rolling Resistance (%)","Haul Distance Segment 1 (meters)","Haul Distance Segment 2 (meters)","Haul Distance Segment 3 (meters)","Effective Haul Grade Segment 1 (%)","Effective Haul Grade Segment 2 (%)","Effective Haul Grade Segment 3 (%)","Effective Return Grade Segment 1 (%)","Effective Return Grade Segment 2 (%)","Effective Return Grade Segment 3 (%)","Haul Time (min)","Return Time (min)","Loading Time (min)","Truck Exchange Time (min)","Dump/Maneuver Time (min)","Work Hour (min/hr)","Travel Time Loaded Segment 1 (min/m)","Travel Time Loaded Segment 2 (min/m)","Travel Time Loaded Segment 3 (min/m)","Travel Time Empty Segment 1 (min/m)","Travel Time Empty Segment 2 (min/m)","Travel Time Empty Segment 3 (min/m)",null,"mph conversions:"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"SUM(AL15:AP15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",IF(K15=0,0,'19 Truck Optimization'!BB15),0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L15>0,AQ15*T15*'10   Trucks'!$N15*M15/L15,0)","v":0},{"$f":"IF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K15=0,O15=0),0,IF(K15/O15<P15,P15,K15/O15))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(TRUNC(R15/'10   Trucks'!$N15)<TRUNC(S15/'10   Trucks'!$N15),TRUNC(S15/'10   Trucks'!$N15),TRUNC(R15/'10   Trucks'!$N15)),\n0)","v":0},{"$f":"SUM(V15:X15)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A15,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A15,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A15,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A15,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A15,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF(C15=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A15,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A15,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BI$2),\n0)","v":0},{"$f":"V15*0.3048","v":0},{"$f":"W15*0.3048","v":0},{"$f":"X15*0.3048","v":0},{"$f":"IF(Y15>=$AB15,\nY15+$AB15,\nABS(Y15+$AB15)\n)","v":0},{"$f":"IF(Z15>=$AB15,\nZ15+$AB15,\nABS(Z15+$AB15)\n)","v":0},{"$f":"IF(AA15>=$AB15,\nAA15+$AB15,\nABS(AA15+$AB15)\n)","v":0},{"$f":"IF(-Y15>=$AB15,\n-Y15+$AB15,\nABS(-Y15+$AB15)\n)","v":0},{"$f":"IF(-Z15>=$AB15,\n-Z15+$AB15,\nABS(-Z15+$AB15)\n)","v":0},{"$f":"IF(-AA15>=$AB15,\n-AA15+$AB15,\nABS(-AA15+$AB15)\n)","v":0},{"$f":"(AR15*AC15+AS15*AD15+AE15*AT15)","v":0},{"$f":"(AU15*AC15+AV15*AD15+AE15*AW15)","v":0},{"$f":"T15*\nIF(AND(B15=\"D\",OR(LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B15=\"D\",LEFT(J15,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A15,\"0\"),\"-\",\"C-\",C15,\"-\",J15),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('10   Trucks'!$Y15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$O$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$O$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AF15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AF15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AF15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AF15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('10   Trucks'!$Z15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$O$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$O$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AG15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AG15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AG15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AG15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nIF('10   Trucks'!$AA15>=0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$O$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$O$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$P$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$Q$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$R$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA15<0,\nIF(((VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D15,Equipment[],Equipment!$Y$2))*AH15^4 + (VLOOKUP(D15,Equipment[],Equipment!$Z$2))*AH15^3 + (VLOOKUP(D15,Equipment[],Equipment!$AA$2))*AH15^2+(VLOOKUP(D15,Equipment[],Equipment!$AB$2))*AH15+ (VLOOKUP(D15,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D15,2)=\"Tk\",\nIF('10   Trucks'!$Y15<0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2))),\nIF(AND(Y15>0,AI15<6%),1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y15>=0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AI15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AI15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AI15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AI15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D15,2)=\"Tk\",\nIF('10   Trucks'!$Z15<0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2))),\nIF(AND(Z15>0,AJ15<6%),1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z15>=0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AJ15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AJ15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AJ15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AJ15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D15,2)=\"Tk\",\nIF('10   Trucks'!$AA15<0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$T$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$U$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$V$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$W$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$X$2))),\nIF(AND(AA15>0,AK15<6%),1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA15>=0,\nIF(((VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D15,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AD$2))*AK15^4 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AE$2))*AK15^3 + (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AF$2))*AK15^2+(VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AG$2))*AK15+ (VLOOKUP('10   Trucks'!$D15,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AR15>0),1/('10   Trucks'!$AR15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AS15>0),1/('10   Trucks'!$AS15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AT15>0),1/('10   Trucks'!$AT15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AU15>0),1/('10   Trucks'!$AU15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AV15>0),1/('10   Trucks'!$AV15*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D15,2)=\"Tk\",'10   Trucks'!$AW15>0),1/('10   Trucks'!$AW15*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},"--",{"$f":"IF(LEFT(D16,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"SUM(AL16:AP16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",IF(K16=0,0,'19 Truck Optimization'!BB16),0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L16>0,AQ16*T16*'10   Trucks'!$N16*M16/L16,0)","v":0},{"$f":"IF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K16=0,O16=0),0,IF(K16/O16<P16,P16,K16/O16))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(TRUNC(R16/'10   Trucks'!$N16)<TRUNC(S16/'10   Trucks'!$N16),TRUNC(S16/'10   Trucks'!$N16),TRUNC(R16/'10   Trucks'!$N16)),\n0)","v":0},{"$f":"SUM(V16:X16)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A16,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A16,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A16,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A16,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A16,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF(C16=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A16,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A16,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BI$2),\n0)","v":0},{"$f":"V16*0.3048","v":0},{"$f":"W16*0.3048","v":0},{"$f":"X16*0.3048","v":0},{"$f":"IF(Y16>=$AB16,\nY16+$AB16,\nABS(Y16+$AB16)\n)","v":0},{"$f":"IF(Z16>=$AB16,\nZ16+$AB16,\nABS(Z16+$AB16)\n)","v":0},{"$f":"IF(AA16>=$AB16,\nAA16+$AB16,\nABS(AA16+$AB16)\n)","v":0},{"$f":"IF(-Y16>=$AB16,\n-Y16+$AB16,\nABS(-Y16+$AB16)\n)","v":0},{"$f":"IF(-Z16>=$AB16,\n-Z16+$AB16,\nABS(-Z16+$AB16)\n)","v":0},{"$f":"IF(-AA16>=$AB16,\n-AA16+$AB16,\nABS(-AA16+$AB16)\n)","v":0},{"$f":"(AR16*AC16+AS16*AD16+AE16*AT16)","v":0},{"$f":"(AU16*AC16+AV16*AD16+AE16*AW16)","v":0},{"$f":"T16*\nIF(AND(B16=\"D\",OR(LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B16=\"D\",LEFT(J16,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A16,\"0\"),\"-\",\"C-\",C16,\"-\",J16),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('10   Trucks'!$Y16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$O$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$O$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AF16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AF16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AF16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AF16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('10   Trucks'!$Z16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$O$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$O$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AG16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AG16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AG16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AG16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nIF('10   Trucks'!$AA16>=0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$O$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$O$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$P$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$Q$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$R$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA16<0,\nIF(((VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D16,Equipment[],Equipment!$Y$2))*AH16^4 + (VLOOKUP(D16,Equipment[],Equipment!$Z$2))*AH16^3 + (VLOOKUP(D16,Equipment[],Equipment!$AA$2))*AH16^2+(VLOOKUP(D16,Equipment[],Equipment!$AB$2))*AH16+ (VLOOKUP(D16,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D16,2)=\"Tk\",\nIF('10   Trucks'!$Y16<0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2))),\nIF(AND(Y16>0,AI16<6%),1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y16>=0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AI16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AI16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AI16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AI16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D16,2)=\"Tk\",\nIF('10   Trucks'!$Z16<0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2))),\nIF(AND(Z16>0,AJ16<6%),1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z16>=0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AJ16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AJ16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AJ16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AJ16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D16,2)=\"Tk\",\nIF('10   Trucks'!$AA16<0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$T$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$U$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$V$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$W$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$X$2))),\nIF(AND(AA16>0,AK16<6%),1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA16>=0,\nIF(((VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D16,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AD$2))*AK16^4 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AE$2))*AK16^3 + (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AF$2))*AK16^2+(VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AG$2))*AK16+ (VLOOKUP('10   Trucks'!$D16,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AR16>0),1/('10   Trucks'!$AR16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AS16>0),1/('10   Trucks'!$AS16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AT16>0),1/('10   Trucks'!$AT16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AU16>0),1/('10   Trucks'!$AU16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AV16>0),1/('10   Trucks'!$AV16*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D16,2)=\"Tk\",'10   Trucks'!$AW16>0),1/('10   Trucks'!$AW16*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D17,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",IF(K17=0,0,'19 Truck Optimization'!BB17),0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L17>0,AQ17*T17*'10   Trucks'!$N17*M17/L17,0)","v":0},{"$f":"IF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(TRUNC(R17/'10   Trucks'!$N17)<TRUNC(S17/'10   Trucks'!$N17),TRUNC(S17/'10   Trucks'!$N17),TRUNC(R17/'10   Trucks'!$N17)),\n0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A17,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A17,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A17,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A17,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A17,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF(C17=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A17,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A17,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T17*\nIF(AND(B17=\"D\",OR(LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B17=\"D\",LEFT(J17,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A17,\"0\"),\"-\",\"C-\",C17,\"-\",J17),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('10   Trucks'!$Y17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$O$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$O$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AF17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AF17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AF17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AF17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('10   Trucks'!$Z17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$O$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$O$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AG17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AG17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AG17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AG17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nIF('10   Trucks'!$AA17>=0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$O$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$O$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$P$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$Q$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$R$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA17<0,\nIF(((VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D17,Equipment[],Equipment!$Y$2))*AH17^4 + (VLOOKUP(D17,Equipment[],Equipment!$Z$2))*AH17^3 + (VLOOKUP(D17,Equipment[],Equipment!$AA$2))*AH17^2+(VLOOKUP(D17,Equipment[],Equipment!$AB$2))*AH17+ (VLOOKUP(D17,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D17,2)=\"Tk\",\nIF('10   Trucks'!$Y17<0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2))),\nIF(AND(Y17>0,AI17<6%),1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y17>=0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AI17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AI17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AI17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AI17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D17,2)=\"Tk\",\nIF('10   Trucks'!$Z17<0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2))),\nIF(AND(Z17>0,AJ17<6%),1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z17>=0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AJ17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AJ17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AJ17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AJ17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D17,2)=\"Tk\",\nIF('10   Trucks'!$AA17<0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$T$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$U$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$V$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$W$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$X$2))),\nIF(AND(AA17>0,AK17<6%),1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA17>=0,\nIF(((VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D17,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AD$2))*AK17^4 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AE$2))*AK17^3 + (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AF$2))*AK17^2+(VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AG$2))*AK17+ (VLOOKUP('10   Trucks'!$D17,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AR17>0),1/('10   Trucks'!$AR17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AS17>0),1/('10   Trucks'!$AS17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AT17>0),1/('10   Trucks'!$AT17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AU17>0),1/('10   Trucks'!$AU17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AV17>0),1/('10   Trucks'!$AV17*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D17,2)=\"Tk\",'10   Trucks'!$AW17>0),1/('10   Trucks'!$AW17*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D18,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"SUM(AL18:AP18)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",IF(K18=0,0,'19 Truck Optimization'!BB18),0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L18>0,AQ18*T18*'10   Trucks'!$N18*M18/L18,0)","v":0},{"$f":"IF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},{"$f":"IF(OR(K18=0,O18=0),0,IF(K18/O18<P18,P18,K18/O18))","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(TRUNC(R18/'10   Trucks'!$N18)<TRUNC(S18/'10   Trucks'!$N18),TRUNC(S18/'10   Trucks'!$N18),TRUNC(R18/'10   Trucks'!$N18)),\n0)","v":0},{"$f":"SUM(V18:X18)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A18,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A18,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A18,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A18,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A18,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF(C18=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A18,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A18,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BI$2),\n0)","v":0},{"$f":"V18*0.3048","v":0},{"$f":"W18*0.3048","v":0},{"$f":"X18*0.3048","v":0},{"$f":"IF(Y18>=$AB18,\nY18+$AB18,\nABS(Y18+$AB18)\n)","v":0},{"$f":"IF(Z18>=$AB18,\nZ18+$AB18,\nABS(Z18+$AB18)\n)","v":0},{"$f":"IF(AA18>=$AB18,\nAA18+$AB18,\nABS(AA18+$AB18)\n)","v":0},{"$f":"IF(-Y18>=$AB18,\n-Y18+$AB18,\nABS(-Y18+$AB18)\n)","v":0},{"$f":"IF(-Z18>=$AB18,\n-Z18+$AB18,\nABS(-Z18+$AB18)\n)","v":0},{"$f":"IF(-AA18>=$AB18,\n-AA18+$AB18,\nABS(-AA18+$AB18)\n)","v":0},{"$f":"(AR18*AC18+AS18*AD18+AE18*AT18)","v":0},{"$f":"(AU18*AC18+AV18*AD18+AE18*AW18)","v":0},{"$f":"T18*\nIF(AND(B18=\"D\",OR(LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B18=\"D\",LEFT(J18,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A18,\"0\"),\"-\",\"C-\",C18,\"-\",J18),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('10   Trucks'!$Y18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$O$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$O$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AF18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AF18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AF18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AF18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('10   Trucks'!$Z18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$O$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$O$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AG18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AG18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AG18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AG18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nIF('10   Trucks'!$AA18>=0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$O$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$O$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$P$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$Q$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$R$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA18<0,\nIF(((VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D18,Equipment[],Equipment!$Y$2))*AH18^4 + (VLOOKUP(D18,Equipment[],Equipment!$Z$2))*AH18^3 + (VLOOKUP(D18,Equipment[],Equipment!$AA$2))*AH18^2+(VLOOKUP(D18,Equipment[],Equipment!$AB$2))*AH18+ (VLOOKUP(D18,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D18,2)=\"Tk\",\nIF('10   Trucks'!$Y18<0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2))),\nIF(AND(Y18>0,AI18<6%),1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y18>=0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AI18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AI18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AI18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AI18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D18,2)=\"Tk\",\nIF('10   Trucks'!$Z18<0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2))),\nIF(AND(Z18>0,AJ18<6%),1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z18>=0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AJ18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AJ18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AJ18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AJ18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D18,2)=\"Tk\",\nIF('10   Trucks'!$AA18<0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$T$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$U$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$V$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$W$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$X$2))),\nIF(AND(AA18>0,AK18<6%),1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA18>=0,\nIF(((VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D18,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AD$2))*AK18^4 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AE$2))*AK18^3 + (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AF$2))*AK18^2+(VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AG$2))*AK18+ (VLOOKUP('10   Trucks'!$D18,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AR18>0),1/('10   Trucks'!$AR18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AS18>0),1/('10   Trucks'!$AS18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AT18>0),1/('10   Trucks'!$AT18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AU18>0),1/('10   Trucks'!$AU18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AV18>0),1/('10   Trucks'!$AV18*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D18,2)=\"Tk\",'10   Trucks'!$AW18>0),1/('10   Trucks'!$AW18*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D19,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",IF(K19=0,0,'19 Truck Optimization'!BB19),0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L19>0,AQ19*T19*'10   Trucks'!$N19*M19/L19,0)","v":0},{"$f":"IF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(TRUNC(R19/'10   Trucks'!$N19)<TRUNC(S19/'10   Trucks'!$N19),TRUNC(S19/'10   Trucks'!$N19),TRUNC(R19/'10   Trucks'!$N19)),\n0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A19,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A19,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A19,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A19,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A19,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF(C19=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A19,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A19,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T19*\nIF(AND(B19=\"D\",OR(LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B19=\"D\",LEFT(J19,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A19,\"0\"),\"-\",\"C-\",C19,\"-\",J19),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('10   Trucks'!$Y19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$O$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$O$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AF19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AF19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AF19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AF19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('10   Trucks'!$Z19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$O$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$O$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AG19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AG19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AG19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AG19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nIF('10   Trucks'!$AA19>=0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$O$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$O$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$P$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$Q$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$R$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA19<0,\nIF(((VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D19,Equipment[],Equipment!$Y$2))*AH19^4 + (VLOOKUP(D19,Equipment[],Equipment!$Z$2))*AH19^3 + (VLOOKUP(D19,Equipment[],Equipment!$AA$2))*AH19^2+(VLOOKUP(D19,Equipment[],Equipment!$AB$2))*AH19+ (VLOOKUP(D19,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D19,2)=\"Tk\",\nIF('10   Trucks'!$Y19<0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2))),\nIF(AND(Y19>0,AI19<6%),1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y19>=0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AI19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AI19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AI19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AI19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D19,2)=\"Tk\",\nIF('10   Trucks'!$Z19<0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2))),\nIF(AND(Z19>0,AJ19<6%),1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z19>=0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AJ19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AJ19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AJ19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AJ19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D19,2)=\"Tk\",\nIF('10   Trucks'!$AA19<0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$T$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$U$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$V$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$W$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$X$2))),\nIF(AND(AA19>0,AK19<6%),1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA19>=0,\nIF(((VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D19,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AD$2))*AK19^4 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AE$2))*AK19^3 + (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AF$2))*AK19^2+(VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AG$2))*AK19+ (VLOOKUP('10   Trucks'!$D19,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AR19>0),1/('10   Trucks'!$AR19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AS19>0),1/('10   Trucks'!$AS19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AT19>0),1/('10   Trucks'!$AT19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AU19>0),1/('10   Trucks'!$AU19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AV19>0),1/('10   Trucks'!$AV19*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D19,2)=\"Tk\",'10   Trucks'!$AW19>0),1/('10   Trucks'!$AW19*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D20,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",IF(K20=0,0,'19 Truck Optimization'!BB20),0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L20>0,AQ20*T20*'10   Trucks'!$N20*M20/L20,0)","v":0},{"$f":"IF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(TRUNC(R20/'10   Trucks'!$N20)<TRUNC(S20/'10   Trucks'!$N20),TRUNC(S20/'10   Trucks'!$N20),TRUNC(R20/'10   Trucks'!$N20)),\n0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A20,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A20,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A20,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A20,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A20,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF(C20=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A20,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A20,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T20*\nIF(AND(B20=\"D\",OR(LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B20=\"D\",LEFT(J20,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A20,\"0\"),\"-\",\"C-\",C20,\"-\",J20),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('10   Trucks'!$Y20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$O$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$O$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AF20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AF20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AF20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AF20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('10   Trucks'!$Z20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$O$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$O$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AG20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AG20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AG20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AG20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nIF('10   Trucks'!$AA20>=0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$O$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$O$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$P$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$Q$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$R$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA20<0,\nIF(((VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D20,Equipment[],Equipment!$Y$2))*AH20^4 + (VLOOKUP(D20,Equipment[],Equipment!$Z$2))*AH20^3 + (VLOOKUP(D20,Equipment[],Equipment!$AA$2))*AH20^2+(VLOOKUP(D20,Equipment[],Equipment!$AB$2))*AH20+ (VLOOKUP(D20,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D20,2)=\"Tk\",\nIF('10   Trucks'!$Y20<0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2))),\nIF(AND(Y20>0,AI20<6%),1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y20>=0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AI20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AI20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AI20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AI20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D20,2)=\"Tk\",\nIF('10   Trucks'!$Z20<0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2))),\nIF(AND(Z20>0,AJ20<6%),1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z20>=0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AJ20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AJ20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AJ20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AJ20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D20,2)=\"Tk\",\nIF('10   Trucks'!$AA20<0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$T$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$U$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$V$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$W$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$X$2))),\nIF(AND(AA20>0,AK20<6%),1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA20>=0,\nIF(((VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D20,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AD$2))*AK20^4 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AE$2))*AK20^3 + (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AF$2))*AK20^2+(VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AG$2))*AK20+ (VLOOKUP('10   Trucks'!$D20,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AR20>0),1/('10   Trucks'!$AR20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AS20>0),1/('10   Trucks'!$AS20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AT20>0),1/('10   Trucks'!$AT20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AU20>0),1/('10   Trucks'!$AU20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AV20>0),1/('10   Trucks'!$AV20*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D20,2)=\"Tk\",'10   Trucks'!$AW20>0),1/('10   Trucks'!$AW20*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D21,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",IF(K21=0,0,'19 Truck Optimization'!BB21),0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L21>0,AQ21*T21*'10   Trucks'!$N21*M21/L21,0)","v":0},{"$f":"IF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(TRUNC(R21/'10   Trucks'!$N21)<TRUNC(S21/'10   Trucks'!$N21),TRUNC(S21/'10   Trucks'!$N21),TRUNC(R21/'10   Trucks'!$N21)),\n0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A21,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A21,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A21,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A21,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A21,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF(C21=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A21,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A21,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T21*\nIF(AND(B21=\"D\",OR(LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B21=\"D\",LEFT(J21,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A21,\"0\"),\"-\",\"C-\",C21,\"-\",J21),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('10   Trucks'!$Y21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$O$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$O$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AF21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AF21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AF21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AF21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('10   Trucks'!$Z21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$O$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$O$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AG21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AG21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AG21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AG21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nIF('10   Trucks'!$AA21>=0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$O$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$O$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$P$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$Q$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$R$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA21<0,\nIF(((VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D21,Equipment[],Equipment!$Y$2))*AH21^4 + (VLOOKUP(D21,Equipment[],Equipment!$Z$2))*AH21^3 + (VLOOKUP(D21,Equipment[],Equipment!$AA$2))*AH21^2+(VLOOKUP(D21,Equipment[],Equipment!$AB$2))*AH21+ (VLOOKUP(D21,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D21,2)=\"Tk\",\nIF('10   Trucks'!$Y21<0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2))),\nIF(AND(Y21>0,AI21<6%),1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y21>=0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AI21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AI21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AI21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AI21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D21,2)=\"Tk\",\nIF('10   Trucks'!$Z21<0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2))),\nIF(AND(Z21>0,AJ21<6%),1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z21>=0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AJ21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AJ21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AJ21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AJ21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D21,2)=\"Tk\",\nIF('10   Trucks'!$AA21<0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$T$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$U$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$V$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$W$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$X$2))),\nIF(AND(AA21>0,AK21<6%),1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA21>=0,\nIF(((VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D21,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AD$2))*AK21^4 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AE$2))*AK21^3 + (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AF$2))*AK21^2+(VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AG$2))*AK21+ (VLOOKUP('10   Trucks'!$D21,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AR21>0),1/('10   Trucks'!$AR21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AS21>0),1/('10   Trucks'!$AS21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AT21>0),1/('10   Trucks'!$AT21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AU21>0),1/('10   Trucks'!$AU21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AV21>0),1/('10   Trucks'!$AV21*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D21,2)=\"Tk\",'10   Trucks'!$AW21>0),1/('10   Trucks'!$AW21*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D22,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",IF(K22=0,0,'19 Truck Optimization'!BB22),0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L22>0,AQ22*T22*'10   Trucks'!$N22*M22/L22,0)","v":0},{"$f":"IF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(TRUNC(R22/'10   Trucks'!$N22)<TRUNC(S22/'10   Trucks'!$N22),TRUNC(S22/'10   Trucks'!$N22),TRUNC(R22/'10   Trucks'!$N22)),\n0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A22,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A22,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A22,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A22,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A22,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF(C22=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A22,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A22,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T22*\nIF(AND(B22=\"D\",OR(LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B22=\"D\",LEFT(J22,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A22,\"0\"),\"-\",\"C-\",C22,\"-\",J22),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('10   Trucks'!$Y22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$O$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$O$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AF22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AF22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AF22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AF22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('10   Trucks'!$Z22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$O$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$O$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AG22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AG22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AG22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AG22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nIF('10   Trucks'!$AA22>=0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$O$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$O$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$P$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$Q$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$R$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA22<0,\nIF(((VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D22,Equipment[],Equipment!$Y$2))*AH22^4 + (VLOOKUP(D22,Equipment[],Equipment!$Z$2))*AH22^3 + (VLOOKUP(D22,Equipment[],Equipment!$AA$2))*AH22^2+(VLOOKUP(D22,Equipment[],Equipment!$AB$2))*AH22+ (VLOOKUP(D22,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D22,2)=\"Tk\",\nIF('10   Trucks'!$Y22<0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2))),\nIF(AND(Y22>0,AI22<6%),1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y22>=0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AI22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AI22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AI22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AI22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D22,2)=\"Tk\",\nIF('10   Trucks'!$Z22<0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2))),\nIF(AND(Z22>0,AJ22<6%),1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z22>=0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AJ22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AJ22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AJ22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AJ22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D22,2)=\"Tk\",\nIF('10   Trucks'!$AA22<0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$T$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$U$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$V$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$W$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$X$2))),\nIF(AND(AA22>0,AK22<6%),1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA22>=0,\nIF(((VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D22,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AD$2))*AK22^4 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AE$2))*AK22^3 + (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AF$2))*AK22^2+(VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AG$2))*AK22+ (VLOOKUP('10   Trucks'!$D22,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AR22>0),1/('10   Trucks'!$AR22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AS22>0),1/('10   Trucks'!$AS22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AT22>0),1/('10   Trucks'!$AT22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AU22>0),1/('10   Trucks'!$AU22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AV22>0),1/('10   Trucks'!$AV22*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D22,2)=\"Tk\",'10   Trucks'!$AW22>0),1/('10   Trucks'!$AW22*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(LEFT(D23,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",IF(K23=0,0,'19 Truck Optimization'!BB23),0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L23>0,AQ23*T23*'10   Trucks'!$N23*M23/L23,0)","v":0},{"$f":"IF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(TRUNC(R23/'10   Trucks'!$N23)<TRUNC(S23/'10   Trucks'!$N23),TRUNC(S23/'10   Trucks'!$N23),TRUNC(R23/'10   Trucks'!$N23)),\n0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A23,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A23,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A23,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A23,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A23,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF(C23=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A23,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A23,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T23*\nIF(AND(B23=\"D\",OR(LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B23=\"D\",LEFT(J23,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A23,\"0\"),\"-\",\"C-\",C23,\"-\",J23),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('10   Trucks'!$Y23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$O$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$O$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AF23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AF23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AF23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AF23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('10   Trucks'!$Z23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$O$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$O$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AG23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AG23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AG23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AG23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nIF('10   Trucks'!$AA23>=0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$O$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$O$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$P$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$Q$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$R$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA23<0,\nIF(((VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D23,Equipment[],Equipment!$Y$2))*AH23^4 + (VLOOKUP(D23,Equipment[],Equipment!$Z$2))*AH23^3 + (VLOOKUP(D23,Equipment[],Equipment!$AA$2))*AH23^2+(VLOOKUP(D23,Equipment[],Equipment!$AB$2))*AH23+ (VLOOKUP(D23,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D23,2)=\"Tk\",\nIF('10   Trucks'!$Y23<0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2))),\nIF(AND(Y23>0,AI23<6%),1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y23>=0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AI23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AI23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AI23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AI23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D23,2)=\"Tk\",\nIF('10   Trucks'!$Z23<0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2))),\nIF(AND(Z23>0,AJ23<6%),1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z23>=0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AJ23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AJ23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AJ23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AJ23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D23,2)=\"Tk\",\nIF('10   Trucks'!$AA23<0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$T$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$U$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$V$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$W$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$X$2))),\nIF(AND(AA23>0,AK23<6%),1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA23>=0,\nIF(((VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D23,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AD$2))*AK23^4 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AE$2))*AK23^3 + (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AF$2))*AK23^2+(VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AG$2))*AK23+ (VLOOKUP('10   Trucks'!$D23,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AR23>0),1/('10   Trucks'!$AR23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AS23>0),1/('10   Trucks'!$AS23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AT23>0),1/('10   Trucks'!$AT23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AU23>0),1/('10   Trucks'!$AU23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AV23>0),1/('10   Trucks'!$AV23*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D23,2)=\"Tk\",'10   Trucks'!$AW23>0),1/('10   Trucks'!$AW23*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D24,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",IF(K24=0,0,'19 Truck Optimization'!BB24),0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L24>0,AQ24*T24*'10   Trucks'!$N24*M24/L24,0)","v":0},{"$f":"IF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(TRUNC(R24/'10   Trucks'!$N24)<TRUNC(S24/'10   Trucks'!$N24),TRUNC(S24/'10   Trucks'!$N24),TRUNC(R24/'10   Trucks'!$N24)),\n0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A24,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A24,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A24,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A24,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A24,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF(C24=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A24,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A24,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T24*\nIF(AND(B24=\"D\",OR(LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B24=\"D\",LEFT(J24,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A24,\"0\"),\"-\",\"C-\",C24,\"-\",J24),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('10   Trucks'!$Y24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$O$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$O$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AF24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AF24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AF24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AF24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('10   Trucks'!$Z24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$O$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$O$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AG24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AG24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AG24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AG24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nIF('10   Trucks'!$AA24>=0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$O$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$O$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$P$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$Q$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$R$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA24<0,\nIF(((VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D24,Equipment[],Equipment!$Y$2))*AH24^4 + (VLOOKUP(D24,Equipment[],Equipment!$Z$2))*AH24^3 + (VLOOKUP(D24,Equipment[],Equipment!$AA$2))*AH24^2+(VLOOKUP(D24,Equipment[],Equipment!$AB$2))*AH24+ (VLOOKUP(D24,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D24,2)=\"Tk\",\nIF('10   Trucks'!$Y24<0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2))),\nIF(AND(Y24>0,AI24<6%),1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y24>=0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AI24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AI24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AI24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AI24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D24,2)=\"Tk\",\nIF('10   Trucks'!$Z24<0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2))),\nIF(AND(Z24>0,AJ24<6%),1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z24>=0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AJ24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AJ24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AJ24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AJ24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D24,2)=\"Tk\",\nIF('10   Trucks'!$AA24<0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$T$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$U$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$V$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$W$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$X$2))),\nIF(AND(AA24>0,AK24<6%),1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA24>=0,\nIF(((VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D24,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AD$2))*AK24^4 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AE$2))*AK24^3 + (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AF$2))*AK24^2+(VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AG$2))*AK24+ (VLOOKUP('10   Trucks'!$D24,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AR24>0),1/('10   Trucks'!$AR24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AS24>0),1/('10   Trucks'!$AS24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AT24>0),1/('10   Trucks'!$AT24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AU24>0),1/('10   Trucks'!$AU24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AV24>0),1/('10   Trucks'!$AV24*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D24,2)=\"Tk\",'10   Trucks'!$AW24>0),1/('10   Trucks'!$AW24*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D25,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",IF(K25=0,0,'19 Truck Optimization'!BB25),0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L25>0,AQ25*T25*'10   Trucks'!$N25*M25/L25,0)","v":0},{"$f":"IF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(TRUNC(R25/'10   Trucks'!$N25)<TRUNC(S25/'10   Trucks'!$N25),TRUNC(S25/'10   Trucks'!$N25),TRUNC(R25/'10   Trucks'!$N25)),\n0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A25,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A25,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A25,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A25,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A25,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF(C25=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A25,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A25,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T25*\nIF(AND(B25=\"D\",OR(LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B25=\"D\",LEFT(J25,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A25,\"0\"),\"-\",\"C-\",C25,\"-\",J25),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('10   Trucks'!$Y25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$O$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$O$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AF25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AF25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AF25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AF25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('10   Trucks'!$Z25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$O$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$O$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AG25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AG25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AG25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AG25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nIF('10   Trucks'!$AA25>=0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$O$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$O$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$P$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$Q$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$R$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA25<0,\nIF(((VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D25,Equipment[],Equipment!$Y$2))*AH25^4 + (VLOOKUP(D25,Equipment[],Equipment!$Z$2))*AH25^3 + (VLOOKUP(D25,Equipment[],Equipment!$AA$2))*AH25^2+(VLOOKUP(D25,Equipment[],Equipment!$AB$2))*AH25+ (VLOOKUP(D25,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D25,2)=\"Tk\",\nIF('10   Trucks'!$Y25<0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2))),\nIF(AND(Y25>0,AI25<6%),1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y25>=0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AI25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AI25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AI25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AI25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D25,2)=\"Tk\",\nIF('10   Trucks'!$Z25<0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2))),\nIF(AND(Z25>0,AJ25<6%),1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z25>=0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AJ25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AJ25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AJ25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AJ25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D25,2)=\"Tk\",\nIF('10   Trucks'!$AA25<0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$T$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$U$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$V$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$W$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$X$2))),\nIF(AND(AA25>0,AK25<6%),1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA25>=0,\nIF(((VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D25,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AD$2))*AK25^4 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AE$2))*AK25^3 + (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AF$2))*AK25^2+(VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AG$2))*AK25+ (VLOOKUP('10   Trucks'!$D25,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AR25>0),1/('10   Trucks'!$AR25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AS25>0),1/('10   Trucks'!$AS25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AT25>0),1/('10   Trucks'!$AT25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AU25>0),1/('10   Trucks'!$AU25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AV25>0),1/('10   Trucks'!$AV25*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D25,2)=\"Tk\",'10   Trucks'!$AW25>0),1/('10   Trucks'!$AW25*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(LEFT(D26,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",IF(K26=0,0,'19 Truck Optimization'!BB26),0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L26>0,AQ26*T26*'10   Trucks'!$N26*M26/L26,0)","v":0},{"$f":"IF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(TRUNC(R26/'10   Trucks'!$N26)<TRUNC(S26/'10   Trucks'!$N26),TRUNC(S26/'10   Trucks'!$N26),TRUNC(R26/'10   Trucks'!$N26)),\n0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A26,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A26,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A26,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A26,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A26,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF(C26=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A26,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A26,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T26*\nIF(AND(B26=\"D\",OR(LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B26=\"D\",LEFT(J26,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A26,\"0\"),\"-\",\"C-\",C26,\"-\",J26),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('10   Trucks'!$Y26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$O$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$O$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AF26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AF26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AF26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AF26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('10   Trucks'!$Z26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$O$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$O$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AG26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AG26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AG26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AG26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nIF('10   Trucks'!$AA26>=0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$O$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$O$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$P$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$Q$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$R$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA26<0,\nIF(((VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D26,Equipment[],Equipment!$Y$2))*AH26^4 + (VLOOKUP(D26,Equipment[],Equipment!$Z$2))*AH26^3 + (VLOOKUP(D26,Equipment[],Equipment!$AA$2))*AH26^2+(VLOOKUP(D26,Equipment[],Equipment!$AB$2))*AH26+ (VLOOKUP(D26,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D26,2)=\"Tk\",\nIF('10   Trucks'!$Y26<0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2))),\nIF(AND(Y26>0,AI26<6%),1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y26>=0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AI26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AI26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AI26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AI26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D26,2)=\"Tk\",\nIF('10   Trucks'!$Z26<0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2))),\nIF(AND(Z26>0,AJ26<6%),1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z26>=0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AJ26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AJ26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AJ26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AJ26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D26,2)=\"Tk\",\nIF('10   Trucks'!$AA26<0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$T$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$U$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$V$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$W$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$X$2))),\nIF(AND(AA26>0,AK26<6%),1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA26>=0,\nIF(((VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D26,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AD$2))*AK26^4 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AE$2))*AK26^3 + (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AF$2))*AK26^2+(VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AG$2))*AK26+ (VLOOKUP('10   Trucks'!$D26,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AR26>0),1/('10   Trucks'!$AR26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AS26>0),1/('10   Trucks'!$AS26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AT26>0),1/('10   Trucks'!$AT26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AU26>0),1/('10   Trucks'!$AU26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AV26>0),1/('10   Trucks'!$AV26*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D26,2)=\"Tk\",'10   Trucks'!$AW26>0),1/('10   Trucks'!$AW26*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D27,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",IF(K27=0,0,'19 Truck Optimization'!BB27),0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L27>0,AQ27*T27*'10   Trucks'!$N27*M27/L27,0)","v":0},{"$f":"IF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(TRUNC(R27/'10   Trucks'!$N27)<TRUNC(S27/'10   Trucks'!$N27),TRUNC(S27/'10   Trucks'!$N27),TRUNC(R27/'10   Trucks'!$N27)),\n0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A27,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A27,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A27,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A27,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A27,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF(C27=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A27,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A27,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T27*\nIF(AND(B27=\"D\",OR(LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B27=\"D\",LEFT(J27,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A27,\"0\"),\"-\",\"C-\",C27,\"-\",J27),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('10   Trucks'!$Y27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$O$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$O$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AF27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AF27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AF27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AF27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('10   Trucks'!$Z27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$O$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$O$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AG27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AG27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AG27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AG27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nIF('10   Trucks'!$AA27>=0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$O$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$O$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$P$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$Q$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$R$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA27<0,\nIF(((VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D27,Equipment[],Equipment!$Y$2))*AH27^4 + (VLOOKUP(D27,Equipment[],Equipment!$Z$2))*AH27^3 + (VLOOKUP(D27,Equipment[],Equipment!$AA$2))*AH27^2+(VLOOKUP(D27,Equipment[],Equipment!$AB$2))*AH27+ (VLOOKUP(D27,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D27,2)=\"Tk\",\nIF('10   Trucks'!$Y27<0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2))),\nIF(AND(Y27>0,AI27<6%),1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y27>=0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AI27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AI27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AI27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AI27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D27,2)=\"Tk\",\nIF('10   Trucks'!$Z27<0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2))),\nIF(AND(Z27>0,AJ27<6%),1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z27>=0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AJ27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AJ27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AJ27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AJ27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D27,2)=\"Tk\",\nIF('10   Trucks'!$AA27<0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$T$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$U$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$V$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$W$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$X$2))),\nIF(AND(AA27>0,AK27<6%),1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA27>=0,\nIF(((VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D27,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AD$2))*AK27^4 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AE$2))*AK27^3 + (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AF$2))*AK27^2+(VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AG$2))*AK27+ (VLOOKUP('10   Trucks'!$D27,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AR27>0),1/('10   Trucks'!$AR27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AS27>0),1/('10   Trucks'!$AS27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AT27>0),1/('10   Trucks'!$AT27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AU27>0),1/('10   Trucks'!$AU27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AV27>0),1/('10   Trucks'!$AV27*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D27,2)=\"Tk\",'10   Trucks'!$AW27>0),1/('10   Trucks'!$AW27*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D28,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",IF(K28=0,0,'19 Truck Optimization'!BB28),0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L28>0,AQ28*T28*'10   Trucks'!$N28*M28/L28,0)","v":0},{"$f":"IF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(TRUNC(R28/'10   Trucks'!$N28)<TRUNC(S28/'10   Trucks'!$N28),TRUNC(S28/'10   Trucks'!$N28),TRUNC(R28/'10   Trucks'!$N28)),\n0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A28,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A28,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A28,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A28,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A28,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF(C28=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A28,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A28,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T28*\nIF(AND(B28=\"D\",OR(LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B28=\"D\",LEFT(J28,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A28,\"0\"),\"-\",\"C-\",C28,\"-\",J28),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('10   Trucks'!$Y28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$O$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$O$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AF28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AF28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AF28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AF28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('10   Trucks'!$Z28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$O$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$O$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AG28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AG28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AG28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AG28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nIF('10   Trucks'!$AA28>=0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$O$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$O$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$P$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$Q$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$R$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA28<0,\nIF(((VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D28,Equipment[],Equipment!$Y$2))*AH28^4 + (VLOOKUP(D28,Equipment[],Equipment!$Z$2))*AH28^3 + (VLOOKUP(D28,Equipment[],Equipment!$AA$2))*AH28^2+(VLOOKUP(D28,Equipment[],Equipment!$AB$2))*AH28+ (VLOOKUP(D28,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D28,2)=\"Tk\",\nIF('10   Trucks'!$Y28<0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2))),\nIF(AND(Y28>0,AI28<6%),1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y28>=0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AI28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AI28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AI28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AI28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D28,2)=\"Tk\",\nIF('10   Trucks'!$Z28<0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2))),\nIF(AND(Z28>0,AJ28<6%),1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z28>=0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AJ28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AJ28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AJ28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AJ28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D28,2)=\"Tk\",\nIF('10   Trucks'!$AA28<0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$T$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$U$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$V$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$W$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$X$2))),\nIF(AND(AA28>0,AK28<6%),1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA28>=0,\nIF(((VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D28,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AD$2))*AK28^4 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AE$2))*AK28^3 + (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AF$2))*AK28^2+(VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AG$2))*AK28+ (VLOOKUP('10   Trucks'!$D28,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AR28>0),1/('10   Trucks'!$AR28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AS28>0),1/('10   Trucks'!$AS28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AT28>0),1/('10   Trucks'!$AT28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AU28>0),1/('10   Trucks'!$AU28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AV28>0),1/('10   Trucks'!$AV28*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D28,2)=\"Tk\",'10   Trucks'!$AW28>0),1/('10   Trucks'!$AW28*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D29,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",IF(K29=0,0,'19 Truck Optimization'!BB29),0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L29>0,AQ29*T29*'10   Trucks'!$N29*M29/L29,0)","v":0},{"$f":"IF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(TRUNC(R29/'10   Trucks'!$N29)<TRUNC(S29/'10   Trucks'!$N29),TRUNC(S29/'10   Trucks'!$N29),TRUNC(R29/'10   Trucks'!$N29)),\n0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A29,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A29,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A29,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A29,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A29,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF(C29=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A29,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A29,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T29*\nIF(AND(B29=\"D\",OR(LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B29=\"D\",LEFT(J29,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A29,\"0\"),\"-\",\"C-\",C29,\"-\",J29),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('10   Trucks'!$Y29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$O$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$O$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AF29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AF29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AF29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AF29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('10   Trucks'!$Z29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$O$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$O$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AG29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AG29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AG29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AG29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nIF('10   Trucks'!$AA29>=0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$O$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$O$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$P$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$Q$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$R$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA29<0,\nIF(((VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D29,Equipment[],Equipment!$Y$2))*AH29^4 + (VLOOKUP(D29,Equipment[],Equipment!$Z$2))*AH29^3 + (VLOOKUP(D29,Equipment[],Equipment!$AA$2))*AH29^2+(VLOOKUP(D29,Equipment[],Equipment!$AB$2))*AH29+ (VLOOKUP(D29,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D29,2)=\"Tk\",\nIF('10   Trucks'!$Y29<0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2))),\nIF(AND(Y29>0,AI29<6%),1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y29>=0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AI29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AI29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AI29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AI29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D29,2)=\"Tk\",\nIF('10   Trucks'!$Z29<0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2))),\nIF(AND(Z29>0,AJ29<6%),1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z29>=0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AJ29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AJ29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AJ29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AJ29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D29,2)=\"Tk\",\nIF('10   Trucks'!$AA29<0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$T$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$U$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$V$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$W$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$X$2))),\nIF(AND(AA29>0,AK29<6%),1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA29>=0,\nIF(((VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D29,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AD$2))*AK29^4 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AE$2))*AK29^3 + (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AF$2))*AK29^2+(VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AG$2))*AK29+ (VLOOKUP('10   Trucks'!$D29,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AR29>0),1/('10   Trucks'!$AR29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AS29>0),1/('10   Trucks'!$AS29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AT29>0),1/('10   Trucks'!$AT29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AU29>0),1/('10   Trucks'!$AU29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AV29>0),1/('10   Trucks'!$AV29*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D29,2)=\"Tk\",'10   Trucks'!$AW29>0),1/('10   Trucks'!$AW29*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(LEFT(D30,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",IF(K30=0,0,'19 Truck Optimization'!BB30),0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L30>0,AQ30*T30*'10   Trucks'!$N30*M30/L30,0)","v":0},{"$f":"IF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(TRUNC(R30/'10   Trucks'!$N30)<TRUNC(S30/'10   Trucks'!$N30),TRUNC(S30/'10   Trucks'!$N30),TRUNC(R30/'10   Trucks'!$N30)),\n0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A30,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A30,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A30,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A30,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A30,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF(C30=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A30,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A30,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T30*\nIF(AND(B30=\"D\",OR(LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B30=\"D\",LEFT(J30,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A30,\"0\"),\"-\",\"C-\",C30,\"-\",J30),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('10   Trucks'!$Y30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$O$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$O$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AF30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AF30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AF30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AF30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('10   Trucks'!$Z30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$O$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$O$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AG30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AG30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AG30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AG30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nIF('10   Trucks'!$AA30>=0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$O$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$O$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$P$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$Q$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$R$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA30<0,\nIF(((VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D30,Equipment[],Equipment!$Y$2))*AH30^4 + (VLOOKUP(D30,Equipment[],Equipment!$Z$2))*AH30^3 + (VLOOKUP(D30,Equipment[],Equipment!$AA$2))*AH30^2+(VLOOKUP(D30,Equipment[],Equipment!$AB$2))*AH30+ (VLOOKUP(D30,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D30,2)=\"Tk\",\nIF('10   Trucks'!$Y30<0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2))),\nIF(AND(Y30>0,AI30<6%),1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y30>=0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AI30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AI30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AI30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AI30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D30,2)=\"Tk\",\nIF('10   Trucks'!$Z30<0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2))),\nIF(AND(Z30>0,AJ30<6%),1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z30>=0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AJ30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AJ30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AJ30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AJ30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D30,2)=\"Tk\",\nIF('10   Trucks'!$AA30<0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$T$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$U$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$V$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$W$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$X$2))),\nIF(AND(AA30>0,AK30<6%),1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA30>=0,\nIF(((VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D30,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AD$2))*AK30^4 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AE$2))*AK30^3 + (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AF$2))*AK30^2+(VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AG$2))*AK30+ (VLOOKUP('10   Trucks'!$D30,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AR30>0),1/('10   Trucks'!$AR30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AS30>0),1/('10   Trucks'!$AS30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AT30>0),1/('10   Trucks'!$AT30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AU30>0),1/('10   Trucks'!$AU30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AV30>0),1/('10   Trucks'!$AV30*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D30,2)=\"Tk\",'10   Trucks'!$AW30>0),1/('10   Trucks'!$AW30*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D31,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",IF(K31=0,0,'19 Truck Optimization'!BB31),0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L31>0,AQ31*T31*'10   Trucks'!$N31*M31/L31,0)","v":0},{"$f":"IF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(TRUNC(R31/'10   Trucks'!$N31)<TRUNC(S31/'10   Trucks'!$N31),TRUNC(S31/'10   Trucks'!$N31),TRUNC(R31/'10   Trucks'!$N31)),\n0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A31,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A31,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A31,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A31,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A31,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF(C31=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A31,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A31,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T31*\nIF(AND(B31=\"D\",OR(LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B31=\"D\",LEFT(J31,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A31,\"0\"),\"-\",\"C-\",C31,\"-\",J31),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('10   Trucks'!$Y31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$O$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$O$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AF31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AF31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AF31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AF31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('10   Trucks'!$Z31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$O$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$O$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AG31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AG31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AG31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AG31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nIF('10   Trucks'!$AA31>=0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$O$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$O$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$P$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$Q$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$R$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA31<0,\nIF(((VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D31,Equipment[],Equipment!$Y$2))*AH31^4 + (VLOOKUP(D31,Equipment[],Equipment!$Z$2))*AH31^3 + (VLOOKUP(D31,Equipment[],Equipment!$AA$2))*AH31^2+(VLOOKUP(D31,Equipment[],Equipment!$AB$2))*AH31+ (VLOOKUP(D31,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D31,2)=\"Tk\",\nIF('10   Trucks'!$Y31<0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2))),\nIF(AND(Y31>0,AI31<6%),1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y31>=0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AI31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AI31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AI31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AI31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D31,2)=\"Tk\",\nIF('10   Trucks'!$Z31<0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2))),\nIF(AND(Z31>0,AJ31<6%),1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z31>=0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AJ31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AJ31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AJ31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AJ31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D31,2)=\"Tk\",\nIF('10   Trucks'!$AA31<0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$T$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$U$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$V$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$W$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$X$2))),\nIF(AND(AA31>0,AK31<6%),1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA31>=0,\nIF(((VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D31,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AD$2))*AK31^4 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AE$2))*AK31^3 + (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AF$2))*AK31^2+(VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AG$2))*AK31+ (VLOOKUP('10   Trucks'!$D31,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AR31>0),1/('10   Trucks'!$AR31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AS31>0),1/('10   Trucks'!$AS31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AT31>0),1/('10   Trucks'!$AT31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AU31>0),1/('10   Trucks'!$AU31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AV31>0),1/('10   Trucks'!$AV31*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D31,2)=\"Tk\",'10   Trucks'!$AW31>0),1/('10   Trucks'!$AW31*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D32,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",IF(K32=0,0,'19 Truck Optimization'!BB32),0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L32>0,AQ32*T32*'10   Trucks'!$N32*M32/L32,0)","v":0},{"$f":"IF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(TRUNC(R32/'10   Trucks'!$N32)<TRUNC(S32/'10   Trucks'!$N32),TRUNC(S32/'10   Trucks'!$N32),TRUNC(R32/'10   Trucks'!$N32)),\n0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A32,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A32,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A32,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A32,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A32,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF(C32=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A32,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A32,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T32*\nIF(AND(B32=\"D\",OR(LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B32=\"D\",LEFT(J32,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A32,\"0\"),\"-\",\"C-\",C32,\"-\",J32),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('10   Trucks'!$Y32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$O$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$O$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AF32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AF32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AF32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AF32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('10   Trucks'!$Z32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$O$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$O$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AG32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AG32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AG32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AG32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nIF('10   Trucks'!$AA32>=0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$O$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$O$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$P$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$Q$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$R$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA32<0,\nIF(((VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D32,Equipment[],Equipment!$Y$2))*AH32^4 + (VLOOKUP(D32,Equipment[],Equipment!$Z$2))*AH32^3 + (VLOOKUP(D32,Equipment[],Equipment!$AA$2))*AH32^2+(VLOOKUP(D32,Equipment[],Equipment!$AB$2))*AH32+ (VLOOKUP(D32,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D32,2)=\"Tk\",\nIF('10   Trucks'!$Y32<0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2))),\nIF(AND(Y32>0,AI32<6%),1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y32>=0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AI32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AI32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AI32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AI32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D32,2)=\"Tk\",\nIF('10   Trucks'!$Z32<0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2))),\nIF(AND(Z32>0,AJ32<6%),1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z32>=0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AJ32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AJ32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AJ32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AJ32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D32,2)=\"Tk\",\nIF('10   Trucks'!$AA32<0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$T$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$U$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$V$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$W$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$X$2))),\nIF(AND(AA32>0,AK32<6%),1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA32>=0,\nIF(((VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D32,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AD$2))*AK32^4 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AE$2))*AK32^3 + (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AF$2))*AK32^2+(VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AG$2))*AK32+ (VLOOKUP('10   Trucks'!$D32,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AR32>0),1/('10   Trucks'!$AR32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AS32>0),1/('10   Trucks'!$AS32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AT32>0),1/('10   Trucks'!$AT32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AU32>0),1/('10   Trucks'!$AU32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AV32>0),1/('10   Trucks'!$AV32*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D32,2)=\"Tk\",'10   Trucks'!$AW32>0),1/('10   Trucks'!$AW32*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D33,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",IF(K33=0,0,'19 Truck Optimization'!BB33),0)","v":0},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L33>0,AQ33*T33*'10   Trucks'!$N33*M33/L33,0)","v":0},{"$f":"IF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(TRUNC(R33/'10   Trucks'!$N33)<TRUNC(S33/'10   Trucks'!$N33),TRUNC(S33/'10   Trucks'!$N33),TRUNC(R33/'10   Trucks'!$N33)),\n0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A33,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A33,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A33,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A33,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A33,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF(C33=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A33,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A33,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T33*\nIF(AND(B33=\"D\",OR(LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B33=\"D\",LEFT(J33,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A33,\"0\"),\"-\",\"C-\",C33,\"-\",J33),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('10   Trucks'!$Y33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$O$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$O$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AF33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AF33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AF33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AF33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('10   Trucks'!$Z33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$O$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$O$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AG33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AG33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AG33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AG33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nIF('10   Trucks'!$AA33>=0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$O$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$O$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$P$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$Q$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$R$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA33<0,\nIF(((VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D33,Equipment[],Equipment!$Y$2))*AH33^4 + (VLOOKUP(D33,Equipment[],Equipment!$Z$2))*AH33^3 + (VLOOKUP(D33,Equipment[],Equipment!$AA$2))*AH33^2+(VLOOKUP(D33,Equipment[],Equipment!$AB$2))*AH33+ (VLOOKUP(D33,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D33,2)=\"Tk\",\nIF('10   Trucks'!$Y33<0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2))),\nIF(AND(Y33>0,AI33<6%),1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y33>=0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AI33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AI33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AI33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AI33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D33,2)=\"Tk\",\nIF('10   Trucks'!$Z33<0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2))),\nIF(AND(Z33>0,AJ33<6%),1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z33>=0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AJ33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AJ33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AJ33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AJ33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D33,2)=\"Tk\",\nIF('10   Trucks'!$AA33<0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$T$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$U$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$V$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$W$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$X$2))),\nIF(AND(AA33>0,AK33<6%),1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA33>=0,\nIF(((VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D33,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AD$2))*AK33^4 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AE$2))*AK33^3 + (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AF$2))*AK33^2+(VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AG$2))*AK33+ (VLOOKUP('10   Trucks'!$D33,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AR33>0),1/('10   Trucks'!$AR33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AS33>0),1/('10   Trucks'!$AS33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AT33>0),1/('10   Trucks'!$AT33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AU33>0),1/('10   Trucks'!$AU33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AV33>0),1/('10   Trucks'!$AV33*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D33,2)=\"Tk\",'10   Trucks'!$AW33>0),1/('10   Trucks'!$AW33*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D34,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",IF(K34=0,0,'19 Truck Optimization'!BB34),0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L34>0,AQ34*T34*'10   Trucks'!$N34*M34/L34,0)","v":0},{"$f":"IF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(TRUNC(R34/'10   Trucks'!$N34)<TRUNC(S34/'10   Trucks'!$N34),TRUNC(S34/'10   Trucks'!$N34),TRUNC(R34/'10   Trucks'!$N34)),\n0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A34,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A34,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A34,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A34,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A34,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF(C34=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A34,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A34,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T34*\nIF(AND(B34=\"D\",OR(LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B34=\"D\",LEFT(J34,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A34,\"0\"),\"-\",\"C-\",C34,\"-\",J34),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('10   Trucks'!$Y34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$O$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$O$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AF34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AF34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AF34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AF34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('10   Trucks'!$Z34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$O$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$O$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AG34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AG34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AG34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AG34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nIF('10   Trucks'!$AA34>=0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$O$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$O$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$P$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$Q$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$R$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA34<0,\nIF(((VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D34,Equipment[],Equipment!$Y$2))*AH34^4 + (VLOOKUP(D34,Equipment[],Equipment!$Z$2))*AH34^3 + (VLOOKUP(D34,Equipment[],Equipment!$AA$2))*AH34^2+(VLOOKUP(D34,Equipment[],Equipment!$AB$2))*AH34+ (VLOOKUP(D34,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D34,2)=\"Tk\",\nIF('10   Trucks'!$Y34<0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2))),\nIF(AND(Y34>0,AI34<6%),1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y34>=0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AI34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AI34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AI34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AI34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D34,2)=\"Tk\",\nIF('10   Trucks'!$Z34<0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2))),\nIF(AND(Z34>0,AJ34<6%),1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z34>=0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AJ34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AJ34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AJ34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AJ34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D34,2)=\"Tk\",\nIF('10   Trucks'!$AA34<0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$T$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$U$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$V$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$W$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$X$2))),\nIF(AND(AA34>0,AK34<6%),1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA34>=0,\nIF(((VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D34,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AD$2))*AK34^4 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AE$2))*AK34^3 + (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AF$2))*AK34^2+(VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AG$2))*AK34+ (VLOOKUP('10   Trucks'!$D34,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AR34>0),1/('10   Trucks'!$AR34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AS34>0),1/('10   Trucks'!$AS34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AT34>0),1/('10   Trucks'!$AT34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AU34>0),1/('10   Trucks'!$AU34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AV34>0),1/('10   Trucks'!$AV34*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D34,2)=\"Tk\",'10   Trucks'!$AW34>0),1/('10   Trucks'!$AW34*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D35,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",IF(K35=0,0,'19 Truck Optimization'!BB35),0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L35>0,AQ35*T35*'10   Trucks'!$N35*M35/L35,0)","v":0},{"$f":"IF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(TRUNC(R35/'10   Trucks'!$N35)<TRUNC(S35/'10   Trucks'!$N35),TRUNC(S35/'10   Trucks'!$N35),TRUNC(R35/'10   Trucks'!$N35)),\n0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A35,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A35,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A35,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A35,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A35,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF(C35=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A35,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A35,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T35*\nIF(AND(B35=\"D\",OR(LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B35=\"D\",LEFT(J35,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A35,\"0\"),\"-\",\"C-\",C35,\"-\",J35),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('10   Trucks'!$Y35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$O$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$O$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AF35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AF35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AF35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AF35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('10   Trucks'!$Z35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$O$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$O$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AG35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AG35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AG35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AG35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nIF('10   Trucks'!$AA35>=0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$O$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$O$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$P$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$Q$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$R$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA35<0,\nIF(((VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D35,Equipment[],Equipment!$Y$2))*AH35^4 + (VLOOKUP(D35,Equipment[],Equipment!$Z$2))*AH35^3 + (VLOOKUP(D35,Equipment[],Equipment!$AA$2))*AH35^2+(VLOOKUP(D35,Equipment[],Equipment!$AB$2))*AH35+ (VLOOKUP(D35,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D35,2)=\"Tk\",\nIF('10   Trucks'!$Y35<0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2))),\nIF(AND(Y35>0,AI35<6%),1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y35>=0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AI35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AI35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AI35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AI35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D35,2)=\"Tk\",\nIF('10   Trucks'!$Z35<0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2))),\nIF(AND(Z35>0,AJ35<6%),1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z35>=0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AJ35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AJ35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AJ35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AJ35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D35,2)=\"Tk\",\nIF('10   Trucks'!$AA35<0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$T$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$U$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$V$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$W$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$X$2))),\nIF(AND(AA35>0,AK35<6%),1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA35>=0,\nIF(((VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D35,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AD$2))*AK35^4 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AE$2))*AK35^3 + (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AF$2))*AK35^2+(VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AG$2))*AK35+ (VLOOKUP('10   Trucks'!$D35,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AR35>0),1/('10   Trucks'!$AR35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AS35>0),1/('10   Trucks'!$AS35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AT35>0),1/('10   Trucks'!$AT35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AU35>0),1/('10   Trucks'!$AU35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AV35>0),1/('10   Trucks'!$AV35*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D35,2)=\"Tk\",'10   Trucks'!$AW35>0),1/('10   Trucks'!$AW35*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"--",{"$f":"IF(LEFT(D36,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",IF(K36=0,0,'19 Truck Optimization'!BB36),0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L36>0,AQ36*T36*'10   Trucks'!$N36*M36/L36,0)","v":0},{"$f":"IF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(TRUNC(R36/'10   Trucks'!$N36)<TRUNC(S36/'10   Trucks'!$N36),TRUNC(S36/'10   Trucks'!$N36),TRUNC(R36/'10   Trucks'!$N36)),\n0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A36,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A36,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A36,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A36,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A36,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF(C36=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A36,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A36,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T36*\nIF(AND(B36=\"D\",OR(LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B36=\"D\",LEFT(J36,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A36,\"0\"),\"-\",\"C-\",C36,\"-\",J36),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('10   Trucks'!$Y36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$O$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$O$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AF36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AF36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AF36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AF36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('10   Trucks'!$Z36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$O$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$O$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AG36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AG36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AG36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AG36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nIF('10   Trucks'!$AA36>=0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$O$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$O$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$P$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$Q$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$R$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA36<0,\nIF(((VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D36,Equipment[],Equipment!$Y$2))*AH36^4 + (VLOOKUP(D36,Equipment[],Equipment!$Z$2))*AH36^3 + (VLOOKUP(D36,Equipment[],Equipment!$AA$2))*AH36^2+(VLOOKUP(D36,Equipment[],Equipment!$AB$2))*AH36+ (VLOOKUP(D36,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D36,2)=\"Tk\",\nIF('10   Trucks'!$Y36<0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2))),\nIF(AND(Y36>0,AI36<6%),1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y36>=0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AI36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AI36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AI36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AI36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D36,2)=\"Tk\",\nIF('10   Trucks'!$Z36<0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2))),\nIF(AND(Z36>0,AJ36<6%),1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z36>=0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AJ36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AJ36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AJ36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AJ36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D36,2)=\"Tk\",\nIF('10   Trucks'!$AA36<0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$T$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$U$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$V$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$W$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$X$2))),\nIF(AND(AA36>0,AK36<6%),1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA36>=0,\nIF(((VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D36,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AD$2))*AK36^4 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AE$2))*AK36^3 + (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AF$2))*AK36^2+(VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AG$2))*AK36+ (VLOOKUP('10   Trucks'!$D36,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AR36>0),1/('10   Trucks'!$AR36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AS36>0),1/('10   Trucks'!$AS36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AT36>0),1/('10   Trucks'!$AT36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AU36>0),1/('10   Trucks'!$AU36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AV36>0),1/('10   Trucks'!$AV36*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D36,2)=\"Tk\",'10   Trucks'!$AW36>0),1/('10   Trucks'!$AW36*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D37,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":119623.81481481482},11.46432988947352,{"$f":"IF(LEFT(D37,2)=\"Tk\",IF(K37=0,0,'19 Truck Optimization'!BB37),0)","v":5},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L37>0,AQ37*T37*'10   Trucks'!$N37*M37/L37,0)","v":3062.215614733343},{"$f":"IF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":38.334140407097507},39.064465036121121,{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(TRUNC(R37/'10   Trucks'!$N37)<TRUNC(S37/'10   Trucks'!$N37),TRUNC(S37/'10   Trucks'!$N37),TRUNC(R37/'10   Trucks'!$N37)),\n0)","v":5},5900,{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A37,Quantities[],Quantities!$O$2)),\n0)","v":2100},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A37,Quantities[],Quantities!$Q$2)),\n0)","v":3800},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A37,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A37,Quantities[],Quantities!$P$2)),\n0)","v":-3.8095238095238099E-2},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A37,Quantities[],Quantities!$R$2)),\n0)","v":7.6315789473684212E-2},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF(C37=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A37,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A37,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},640.08000000000004,1158.24,0,1.3095238095238097E-2,0.10131578947368422,2.5000000000000001E-2,6.3095238095238093E-2,5.131578947368421E-2,2.5000000000000001E-2,5.2312679517273359,2.1830619377461842,{"$f":"T37*\nIF(AND(B37=\"D\",OR(LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B37=\"D\",LEFT(J37,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A37,\"0\"),\"-\",\"C-\",C37,\"-\",J37),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('10   Trucks'!$Y37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$O$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$O$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AF37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AF37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AF37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AF37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2))),\n0)))","v":1.1080653381789225E-3},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('10   Trucks'!$Z37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$O$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$O$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AG37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AG37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AG37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AG37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2))),\n0)))","v":3.9042145756197086E-3},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nIF('10   Trucks'!$AA37>=0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$O$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$O$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$P$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$Q$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$R$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA37<0,\nIF(((VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D37,Equipment[],Equipment!$Y$2))*AH37^4 + (VLOOKUP(D37,Equipment[],Equipment!$Z$2))*AH37^3 + (VLOOKUP(D37,Equipment[],Equipment!$AA$2))*AH37^2+(VLOOKUP(D37,Equipment[],Equipment!$AB$2))*AH37+ (VLOOKUP(D37,Equipment[],Equipment!$AC$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('10   Trucks'!$D37,2)=\"Tk\",\nIF('10   Trucks'!$Y37<0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2))),\nIF(AND(Y37>0,AI37<6%),1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y37>=0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AI37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AI37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AI37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AI37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2))),\n0))))","v":1.5102373034432026E-3},{"$f":"IF(LEFT('10   Trucks'!$D37,2)=\"Tk\",\nIF('10   Trucks'!$Z37<0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2))),\nIF(AND(Z37>0,AJ37<6%),1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z37>=0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AJ37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AJ37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AJ37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AJ37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D37,2)=\"Tk\",\nIF('10   Trucks'!$AA37<0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$T$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$U$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$V$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$W$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$X$2))),\nIF(AND(AA37>0,AK37<6%),1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA37>=0,\nIF(((VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D37,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AD$2))*AK37^4 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AE$2))*AK37^3 + (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AF$2))*AK37^2+(VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AG$2))*AK37+ (VLOOKUP('10   Trucks'!$D37,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AR37>0),1/('10   Trucks'!$AR37*1609.344/60),0)","v":33.646275404221662},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AS37>0),1/('10   Trucks'!$AS37*1609.344/60),0)","v":9.549237320882213},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AT37>0),1/('10   Trucks'!$AT37*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AU37>0),1/('10   Trucks'!$AU37*1609.344/60),0)","v":24.686366473162778},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AV37>0),1/('10   Trucks'!$AV37*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D37,2)=\"Tk\",'10   Trucks'!$AW37>0),1/('10   Trucks'!$AW37*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D38,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":114889.4074074074},9.9559203015000612,{"$f":"IF(LEFT(D38,2)=\"Tk\",IF(K38=0,0,'19 Truck Optimization'!BB38),0)","v":4},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L38>0,AQ38*T38*'10   Trucks'!$N38*M38/L38,0)","v":2820.9345946419862},{"$f":"IF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":36.816972286511188},40.727426869671319,{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(TRUNC(R38/'10   Trucks'!$N38)<TRUNC(S38/'10   Trucks'!$N38),TRUNC(S38/'10   Trucks'!$N38),TRUNC(R38/'10   Trucks'!$N38)),\n0)","v":5},4200,{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A38,Quantities[],Quantities!$O$2)),\n0)","v":500},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A38,Quantities[],Quantities!$Q$2)),\n0)","v":700},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A38,Quantities[],Quantities!$S$2)),\n0)","v":3000},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A38,Quantities[],Quantities!$P$2)),\n0)","v":-8.4000000000000005E-2},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A38,Quantities[],Quantities!$R$2)),\n0)","v":1.37E-2},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF(C38=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A38,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A38,Quantities[],Quantities!$T$2)),\n0)","v":0.08},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},152.4,213.36,914.40000000000009,5.9000000000000004E-2,3.8699999999999998E-2,0.10500000000000001,0.10900000000000001,1.1300000000000001E-2,5.5E-2,4.4056449644900928,1.50027533700997,{"$f":"T38*\nIF(AND(B38=\"D\",OR(LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B38=\"D\",LEFT(J38,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A38,\"0\"),\"-\",\"C-\",C38,\"-\",J38),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('10   Trucks'!$Y38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$O$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$O$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AF38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AF38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AF38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AF38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2))),\n0)))","v":2.1351758238E-3},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('10   Trucks'!$Z38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$O$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$O$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AG38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AG38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AG38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AG38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2))),\n0)))","v":1.7837039515003826E-3},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nIF('10   Trucks'!$AA38>=0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$O$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$O$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$P$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$Q$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$R$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA38<0,\nIF(((VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D38,Equipment[],Equipment!$Y$2))*AH38^4 + (VLOOKUP(D38,Equipment[],Equipment!$Z$2))*AH38^3 + (VLOOKUP(D38,Equipment[],Equipment!$AA$2))*AH38^2+(VLOOKUP(D38,Equipment[],Equipment!$AB$2))*AH38+ (VLOOKUP(D38,Equipment[],Equipment!$AC$2))),\n0)))","v":4.0460116949375003E-3},{"$f":"IF(LEFT('10   Trucks'!$D38,2)=\"Tk\",\nIF('10   Trucks'!$Y38<0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2))),\nIF(AND(Y38>0,AI38<6%),1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y38>=0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AI38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AI38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AI38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AI38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2))),\n0))))","v":2.0728106018999999E-3},{"$f":"IF(LEFT('10   Trucks'!$D38,2)=\"Tk\",\nIF('10   Trucks'!$Z38<0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2))),\nIF(AND(Z38>0,AJ38<6%),1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z38>=0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AJ38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AJ38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AJ38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AJ38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D38,2)=\"Tk\",\nIF('10   Trucks'!$AA38<0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$T$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$U$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$V$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$W$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$X$2))),\nIF(AND(AA38>0,AK38<6%),1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA38>=0,\nIF(((VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D38,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AD$2))*AK38^4 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AE$2))*AK38^3 + (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AF$2))*AK38^2+(VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AG$2))*AK38+ (VLOOKUP('10   Trucks'!$D38,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AR38>0),1/('10   Trucks'!$AR38*1609.344/60),0)","v":17.460984298655223},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AS38>0),1/('10   Trucks'!$AS38*1609.344/60),0)","v":20.901602815242764},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AT38>0),1/('10   Trucks'!$AT38*1609.344/60),0)","v":9.2145733490807284},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AU38>0),1/('10   Trucks'!$AU38*1609.344/60),0)","v":17.98633772910366},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AV38>0),1/('10   Trucks'!$AV38*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D38,2)=\"Tk\",'10   Trucks'!$AW38>0),1/('10   Trucks'!$AW38*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D39,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":28732.6},4.0500000000000007,{"$f":"IF(LEFT(D39,2)=\"Tk\",IF(K39=0,0,'19 Truck Optimization'!BB39),0)","v":2},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L39>0,AQ39*T39*'10   Trucks'!$N39*M39/L39,0)","v":3467.2839506172827},{"$f":"IF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":9.2075271497240525},9.2075271497240525,{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(TRUNC(R39/'10   Trucks'!$N39)<TRUNC(S39/'10   Trucks'!$N39),TRUNC(S39/'10   Trucks'!$N39),TRUNC(R39/'10   Trucks'!$N39)),\n0)","v":5},0,{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A39,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A39,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A39,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A39,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A39,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF(C39=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A39,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A39,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},0,0,0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,{"$f":"T39*\nIF(AND(B39=\"D\",OR(LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B39=\"D\",LEFT(J39,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A39,\"0\"),\"-\",\"C-\",C39,\"-\",J39),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('10   Trucks'!$Y39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$O$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$O$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AF39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AF39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AF39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AF39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('10   Trucks'!$Z39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$O$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$O$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AG39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AG39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AG39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AG39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nIF('10   Trucks'!$AA39>=0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$O$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$O$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$P$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$Q$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$R$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA39<0,\nIF(((VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D39,Equipment[],Equipment!$Y$2))*AH39^4 + (VLOOKUP(D39,Equipment[],Equipment!$Z$2))*AH39^3 + (VLOOKUP(D39,Equipment[],Equipment!$AA$2))*AH39^2+(VLOOKUP(D39,Equipment[],Equipment!$AB$2))*AH39+ (VLOOKUP(D39,Equipment[],Equipment!$AC$2))),\n0)))","v":1.4486562109375001E-3},{"$f":"IF(LEFT('10   Trucks'!$D39,2)=\"Tk\",\nIF('10   Trucks'!$Y39<0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2))),\nIF(AND(Y39>0,AI39<6%),1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y39>=0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AI39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AI39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AI39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AI39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D39,2)=\"Tk\",\nIF('10   Trucks'!$Z39<0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2))),\nIF(AND(Z39>0,AJ39<6%),1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z39>=0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AJ39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AJ39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AJ39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AJ39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D39,2)=\"Tk\",\nIF('10   Trucks'!$AA39<0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$T$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$U$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$V$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$W$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$X$2))),\nIF(AND(AA39>0,AK39<6%),1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA39>=0,\nIF(((VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D39,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AD$2))*AK39^4 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AE$2))*AK39^3 + (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AF$2))*AK39^2+(VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AG$2))*AK39+ (VLOOKUP('10   Trucks'!$D39,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AR39>0),1/('10   Trucks'!$AR39*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AS39>0),1/('10   Trucks'!$AS39*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AT39>0),1/('10   Trucks'!$AT39*1609.344/60),0)","v":25.735762048134774},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AU39>0),1/('10   Trucks'!$AU39*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AV39>0),1/('10   Trucks'!$AV39*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D39,2)=\"Tk\",'10   Trucks'!$AW39>0),1/('10   Trucks'!$AW39*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D40,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":62443.723333333342},9.9559203015000612,{"$f":"IF(LEFT(D40,2)=\"Tk\",IF(K40=0,0,'19 Truck Optimization'!BB40),0)","v":4},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L40>0,AQ40*T40*'10   Trucks'!$N40*M40/L40,0)","v":2820.9345946419862},{"$f":"IF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":20.010450774434755},22.135828123040291,{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(TRUNC(R40/'10   Trucks'!$N40)<TRUNC(S40/'10   Trucks'!$N40),TRUNC(S40/'10   Trucks'!$N40),TRUNC(R40/'10   Trucks'!$N40)),\n0)","v":5},4200,{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A40,Quantities[],Quantities!$O$2)),\n0)","v":500},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A40,Quantities[],Quantities!$Q$2)),\n0)","v":700},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A40,Quantities[],Quantities!$S$2)),\n0)","v":3000},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A40,Quantities[],Quantities!$P$2)),\n0)","v":-8.4000000000000005E-2},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A40,Quantities[],Quantities!$R$2)),\n0)","v":1.37E-2},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF(C40=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A40,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A40,Quantities[],Quantities!$T$2)),\n0)","v":0.08},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},152.4,213.36,914.40000000000009,5.9000000000000004E-2,3.8699999999999998E-2,0.10500000000000001,0.10900000000000001,1.1300000000000001E-2,5.5E-2,4.4056449644900928,1.50027533700997,{"$f":"T40*\nIF(AND(B40=\"D\",OR(LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B40=\"D\",LEFT(J40,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A40,\"0\"),\"-\",\"C-\",C40,\"-\",J40),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('10   Trucks'!$Y40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$O$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$O$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AF40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AF40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AF40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AF40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2))),\n0)))","v":2.1351758238E-3},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('10   Trucks'!$Z40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$O$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$O$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AG40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AG40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AG40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AG40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2))),\n0)))","v":1.7837039515003826E-3},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nIF('10   Trucks'!$AA40>=0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$O$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$O$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$P$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$Q$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$R$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA40<0,\nIF(((VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D40,Equipment[],Equipment!$Y$2))*AH40^4 + (VLOOKUP(D40,Equipment[],Equipment!$Z$2))*AH40^3 + (VLOOKUP(D40,Equipment[],Equipment!$AA$2))*AH40^2+(VLOOKUP(D40,Equipment[],Equipment!$AB$2))*AH40+ (VLOOKUP(D40,Equipment[],Equipment!$AC$2))),\n0)))","v":4.0460116949375003E-3},{"$f":"IF(LEFT('10   Trucks'!$D40,2)=\"Tk\",\nIF('10   Trucks'!$Y40<0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2))),\nIF(AND(Y40>0,AI40<6%),1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y40>=0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AI40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AI40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AI40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AI40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2))),\n0))))","v":2.0728106018999999E-3},{"$f":"IF(LEFT('10   Trucks'!$D40,2)=\"Tk\",\nIF('10   Trucks'!$Z40<0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2))),\nIF(AND(Z40>0,AJ40<6%),1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z40>=0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AJ40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AJ40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AJ40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AJ40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D40,2)=\"Tk\",\nIF('10   Trucks'!$AA40<0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$T$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$U$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$V$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$W$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$X$2))),\nIF(AND(AA40>0,AK40<6%),1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA40>=0,\nIF(((VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D40,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AD$2))*AK40^4 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AE$2))*AK40^3 + (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AF$2))*AK40^2+(VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AG$2))*AK40+ (VLOOKUP('10   Trucks'!$D40,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AR40>0),1/('10   Trucks'!$AR40*1609.344/60),0)","v":17.460984298655223},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AS40>0),1/('10   Trucks'!$AS40*1609.344/60),0)","v":20.901602815242764},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AT40>0),1/('10   Trucks'!$AT40*1609.344/60),0)","v":9.2145733490807284},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AU40>0),1/('10   Trucks'!$AU40*1609.344/60),0)","v":17.98633772910366},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AV40>0),1/('10   Trucks'!$AV40*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D40,2)=\"Tk\",'10   Trucks'!$AW40>0),1/('10   Trucks'!$AW40*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D41,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":76780.08},18.65082709532302,{"$f":"IF(LEFT(D41,2)=\"Tk\",IF(K41=0,0,'19 Truck Optimization'!BB41),0)","v":8},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L41>0,AQ41*T41*'10   Trucks'!$N41*M41/L41,0)","v":3011.6626846047743},{"$f":"IF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":24.60461883567741},25.494249536141524,{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(TRUNC(R41/'10   Trucks'!$N41)<TRUNC(S41/'10   Trucks'!$N41),TRUNC(S41/'10   Trucks'!$N41),TRUNC(R41/'10   Trucks'!$N41)),\n0)","v":5},11380,{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A41,Quantities[],Quantities!$O$2)),\n0)","v":3780},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A41,Quantities[],Quantities!$Q$2)),\n0)","v":2750},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A41,Quantities[],Quantities!$S$2)),\n0)","v":4850},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A41,Quantities[],Quantities!$P$2)),\n0)","v":-7.9200000000000007E-2},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A41,Quantities[],Quantities!$R$2)),\n0)","v":3.9800000000000002E-2},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF(C41=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A41,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A41,Quantities[],Quantities!$T$2)),\n0)","v":-9.4799999999999995E-2},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},1152.144,838.2,1478.28,5.4200000000000005E-2,6.4799999999999996E-2,6.9800000000000001E-2,0.10420000000000001,1.4800000000000001E-2,0.11979999999999999,8.1202020830790023,6.480625012244019,{"$f":"T41*\nIF(AND(B41=\"D\",OR(LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B41=\"D\",LEFT(J41,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A41,\"0\"),\"-\",\"C-\",C41,\"-\",J41),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('10   Trucks'!$Y41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$O$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$O$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AF41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AF41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AF41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AF41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2))),\n0)))","v":1.9932513794736002E-3},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('10   Trucks'!$Z41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$O$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$O$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AG41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AG41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AG41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AG41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2))),\n0)))","v":2.5870145018216037E-3},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nIF('10   Trucks'!$AA41>=0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$O$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$O$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$P$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$Q$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$R$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA41<0,\nIF(((VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D41,Equipment[],Equipment!$Y$2))*AH41^4 + (VLOOKUP(D41,Equipment[],Equipment!$Z$2))*AH41^3 + (VLOOKUP(D41,Equipment[],Equipment!$AA$2))*AH41^2+(VLOOKUP(D41,Equipment[],Equipment!$AB$2))*AH41+ (VLOOKUP(D41,Equipment[],Equipment!$AC$2))),\n0)))","v":2.4726397639824003E-3},{"$f":"IF(LEFT('10   Trucks'!$D41,2)=\"Tk\",\nIF('10   Trucks'!$Y41<0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2))),\nIF(AND(Y41>0,AI41<6%),1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y41>=0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AI41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AI41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AI41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AI41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2))),\n0))))","v":2.0078566405368004E-3},{"$f":"IF(LEFT('10   Trucks'!$D41,2)=\"Tk\",\nIF('10   Trucks'!$Z41<0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2))),\nIF(AND(Z41>0,AJ41<6%),1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z41>=0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AJ41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AJ41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AJ41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AJ41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D41,2)=\"Tk\",\nIF('10   Trucks'!$AA41<0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$T$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$U$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$V$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$W$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$X$2))),\nIF(AND(AA41>0,AK41<6%),1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA41>=0,\nIF(((VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D41,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AD$2))*AK41^4 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AE$2))*AK41^3 + (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AF$2))*AK41^2+(VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AG$2))*AK41+ (VLOOKUP('10   Trucks'!$D41,Equipment[],Equipment!$AH$2))),\n0))))","v":2.2235323083912E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AR41>0),1/('10   Trucks'!$AR41*1609.344/60),0)","v":18.704249708878141},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AS41>0),1/('10   Trucks'!$AS41*1609.344/60),0)","v":14.411311381512681},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AT41>0),1/('10   Trucks'!$AT41*1609.344/60),0)","v":15.077922824549951},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AU41>0),1/('10   Trucks'!$AU41*1609.344/60),0)","v":18.568193954461123},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AV41>0),1/('10   Trucks'!$AV41*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D41,2)=\"Tk\",'10   Trucks'!$AW41>0),1/('10   Trucks'!$AW41*1609.344/60),0)","v":16.767137312798933}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"Sh1",{"$f":"IF(LEFT(D42,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":16133.333333333334},9.9559203015000612,{"$f":"IF(LEFT(D42,2)=\"Tk\",IF(K42=0,0,'19 Truck Optimization'!BB42),0)","v":4},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":28.084999999999997},{"$f":"IF(L42>0,AQ42*T42*'10   Trucks'!$N42*M42/L42,0)","v":2820.9345946419862},{"$f":"IF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":5.1700195834075133},5.7191447699555287,{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BC$2),0)","v":101},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$BD$2),0)","v":145},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(TRUNC(R42/'10   Trucks'!$N42)<TRUNC(S42/'10   Trucks'!$N42),TRUNC(S42/'10   Trucks'!$N42),TRUNC(R42/'10   Trucks'!$N42)),\n0)","v":5},4200,{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A42,Quantities[],Quantities!$O$2)),\n0)","v":500},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A42,Quantities[],Quantities!$Q$2)),\n0)","v":700},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A42,Quantities[],Quantities!$S$2)),\n0)","v":3000},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A42,Quantities[],Quantities!$P$2)),\n0)","v":-8.4000000000000005E-2},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A42,Quantities[],Quantities!$R$2)),\n0)","v":1.37E-2},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF(C42=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A42,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A42,Quantities[],Quantities!$T$2)),\n0)","v":0.08},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BI$2),\n0)","v":2.5000000000000001E-2},152.4,213.36,914.40000000000009,5.9000000000000004E-2,3.8699999999999998E-2,0.10500000000000001,0.10900000000000001,1.1300000000000001E-2,5.5E-2,4.4056449644900928,1.50027533700997,{"$f":"T42*\nIF(AND(B42=\"D\",OR(LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B42=\"D\",LEFT(J42,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A42,\"0\"),\"-\",\"C-\",C42,\"-\",J42),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":2.25},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BJ$2),\n0)","v":0.7},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$BK$2),\n0)","v":1.1000000000000001},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('10   Trucks'!$Y42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$O$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$O$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AF42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AF42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AF42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AF42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2))),\n0)))","v":2.1351758238E-3},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('10   Trucks'!$Z42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$O$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$O$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AG42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AG42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AG42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AG42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2))),\n0)))","v":1.7837039515003826E-3},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nIF('10   Trucks'!$AA42>=0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$O$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$O$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$P$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$Q$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$R$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA42<0,\nIF(((VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D42,Equipment[],Equipment!$Y$2))*AH42^4 + (VLOOKUP(D42,Equipment[],Equipment!$Z$2))*AH42^3 + (VLOOKUP(D42,Equipment[],Equipment!$AA$2))*AH42^2+(VLOOKUP(D42,Equipment[],Equipment!$AB$2))*AH42+ (VLOOKUP(D42,Equipment[],Equipment!$AC$2))),\n0)))","v":4.0460116949375003E-3},{"$f":"IF(LEFT('10   Trucks'!$D42,2)=\"Tk\",\nIF('10   Trucks'!$Y42<0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2))),\nIF(AND(Y42>0,AI42<6%),1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y42>=0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AI42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AI42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AI42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AI42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2))),\n0))))","v":2.0728106018999999E-3},{"$f":"IF(LEFT('10   Trucks'!$D42,2)=\"Tk\",\nIF('10   Trucks'!$Z42<0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2))),\nIF(AND(Z42>0,AJ42<6%),1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z42>=0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AJ42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AJ42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AJ42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AJ42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},{"$f":"IF(LEFT('10   Trucks'!$D42,2)=\"Tk\",\nIF('10   Trucks'!$AA42<0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$T$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$U$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$V$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$W$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$X$2))),\nIF(AND(AA42>0,AK42<6%),1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA42>=0,\nIF(((VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D42,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AD$2))*AK42^4 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AE$2))*AK42^3 + (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AF$2))*AK42^2+(VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AG$2))*AK42+ (VLOOKUP('10   Trucks'!$D42,Equipment[],Equipment!$AH$2))),\n0))))","v":1.0502048319504236E-3},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AR42>0),1/('10   Trucks'!$AR42*1609.344/60),0)","v":17.460984298655223},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AS42>0),1/('10   Trucks'!$AS42*1609.344/60),0)","v":20.901602815242764},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AT42>0),1/('10   Trucks'!$AT42*1609.344/60),0)","v":9.2145733490807284},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AU42>0),1/('10   Trucks'!$AU42*1609.344/60),0)","v":17.98633772910366},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AV42>0),1/('10   Trucks'!$AV42*1609.344/60),0)","v":35.5},{"$f":"IF(AND(LEFT('10   Trucks'!$D42,2)=\"Tk\",'10   Trucks'!$AW42>0),1/('10   Trucks'!$AW42*1609.344/60),0)","v":35.5}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(LEFT(D43,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",IF(K43=0,0,'19 Truck Optimization'!BB43),0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L43>0,AQ43*T43*'10   Trucks'!$N43*M43/L43,0)","v":0},{"$f":"IF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(TRUNC(R43/'10   Trucks'!$N43)<TRUNC(S43/'10   Trucks'!$N43),TRUNC(S43/'10   Trucks'!$N43),TRUNC(R43/'10   Trucks'!$N43)),\n0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A43,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A43,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A43,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A43,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A43,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF(C43=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A43,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A43,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T43*\nIF(AND(B43=\"D\",OR(LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B43=\"D\",LEFT(J43,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A43,\"0\"),\"-\",\"C-\",C43,\"-\",J43),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('10   Trucks'!$Y43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$O$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$O$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AF43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AF43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AF43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AF43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('10   Trucks'!$Z43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$O$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$O$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AG43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AG43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AG43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AG43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nIF('10   Trucks'!$AA43>=0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$O$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$O$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$P$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$Q$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$R$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA43<0,\nIF(((VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D43,Equipment[],Equipment!$Y$2))*AH43^4 + (VLOOKUP(D43,Equipment[],Equipment!$Z$2))*AH43^3 + (VLOOKUP(D43,Equipment[],Equipment!$AA$2))*AH43^2+(VLOOKUP(D43,Equipment[],Equipment!$AB$2))*AH43+ (VLOOKUP(D43,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D43,2)=\"Tk\",\nIF('10   Trucks'!$Y43<0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2))),\nIF(AND(Y43>0,AI43<6%),1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y43>=0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AI43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AI43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AI43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AI43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D43,2)=\"Tk\",\nIF('10   Trucks'!$Z43<0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2))),\nIF(AND(Z43>0,AJ43<6%),1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z43>=0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AJ43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AJ43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AJ43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AJ43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D43,2)=\"Tk\",\nIF('10   Trucks'!$AA43<0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$T$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$U$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$V$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$W$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$X$2))),\nIF(AND(AA43>0,AK43<6%),1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA43>=0,\nIF(((VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D43,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AD$2))*AK43^4 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AE$2))*AK43^3 + (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AF$2))*AK43^2+(VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AG$2))*AK43+ (VLOOKUP('10   Trucks'!$D43,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AR43>0),1/('10   Trucks'!$AR43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AS43>0),1/('10   Trucks'!$AS43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AT43>0),1/('10   Trucks'!$AT43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AU43>0),1/('10   Trucks'!$AU43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AV43>0),1/('10   Trucks'!$AV43*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D43,2)=\"Tk\",'10   Trucks'!$AW43>0),1/('10   Trucks'!$AW43*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(LEFT(D44,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",IF(K44=0,0,'19 Truck Optimization'!BB44),0)","v":0},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L44>0,AQ44*T44*'10   Trucks'!$N44*M44/L44,0)","v":0},{"$f":"IF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(TRUNC(R44/'10   Trucks'!$N44)<TRUNC(S44/'10   Trucks'!$N44),TRUNC(S44/'10   Trucks'!$N44),TRUNC(R44/'10   Trucks'!$N44)),\n0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A44,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A44,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A44,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A44,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A44,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF(C44=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A44,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A44,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T44*\nIF(AND(B44=\"D\",OR(LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B44=\"D\",LEFT(J44,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A44,\"0\"),\"-\",\"C-\",C44,\"-\",J44),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('10   Trucks'!$Y44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$O$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$O$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AF44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AF44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AF44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AF44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('10   Trucks'!$Z44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$O$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$O$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AG44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AG44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AG44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AG44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nIF('10   Trucks'!$AA44>=0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$O$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$O$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$P$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$Q$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$R$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA44<0,\nIF(((VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D44,Equipment[],Equipment!$Y$2))*AH44^4 + (VLOOKUP(D44,Equipment[],Equipment!$Z$2))*AH44^3 + (VLOOKUP(D44,Equipment[],Equipment!$AA$2))*AH44^2+(VLOOKUP(D44,Equipment[],Equipment!$AB$2))*AH44+ (VLOOKUP(D44,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D44,2)=\"Tk\",\nIF('10   Trucks'!$Y44<0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2))),\nIF(AND(Y44>0,AI44<6%),1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y44>=0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AI44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AI44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AI44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AI44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D44,2)=\"Tk\",\nIF('10   Trucks'!$Z44<0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2))),\nIF(AND(Z44>0,AJ44<6%),1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z44>=0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AJ44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AJ44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AJ44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AJ44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D44,2)=\"Tk\",\nIF('10   Trucks'!$AA44<0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$T$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$U$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$V$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$W$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$X$2))),\nIF(AND(AA44>0,AK44<6%),1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA44>=0,\nIF(((VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D44,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AD$2))*AK44^4 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AE$2))*AK44^3 + (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AF$2))*AK44^2+(VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AG$2))*AK44+ (VLOOKUP('10   Trucks'!$D44,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AR44>0),1/('10   Trucks'!$AR44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AS44>0),1/('10   Trucks'!$AS44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AT44>0),1/('10   Trucks'!$AT44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AU44>0),1/('10   Trucks'!$AU44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AV44>0),1/('10   Trucks'!$AV44*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D44,2)=\"Tk\",'10   Trucks'!$AW44>0),1/('10   Trucks'!$AW44*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(LEFT(D45,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",IF(K45=0,0,'19 Truck Optimization'!BB45),0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L45>0,AQ45*T45*'10   Trucks'!$N45*M45/L45,0)","v":0},{"$f":"IF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(TRUNC(R45/'10   Trucks'!$N45)<TRUNC(S45/'10   Trucks'!$N45),TRUNC(S45/'10   Trucks'!$N45),TRUNC(R45/'10   Trucks'!$N45)),\n0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A45,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A45,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A45,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A45,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A45,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF(C45=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A45,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A45,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*\nIF(AND(B45=\"D\",OR(LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B45=\"D\",LEFT(J45,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A45,\"0\"),\"-\",\"C-\",C45,\"-\",J45),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('10   Trucks'!$Y45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$O$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$O$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AF45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AF45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AF45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AF45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('10   Trucks'!$Z45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$O$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$O$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AG45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AG45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AG45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AG45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nIF('10   Trucks'!$AA45>=0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$O$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$O$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$P$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$Q$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$R$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA45<0,\nIF(((VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D45,Equipment[],Equipment!$Y$2))*AH45^4 + (VLOOKUP(D45,Equipment[],Equipment!$Z$2))*AH45^3 + (VLOOKUP(D45,Equipment[],Equipment!$AA$2))*AH45^2+(VLOOKUP(D45,Equipment[],Equipment!$AB$2))*AH45+ (VLOOKUP(D45,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D45,2)=\"Tk\",\nIF('10   Trucks'!$Y45<0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2))),\nIF(AND(Y45>0,AI45<6%),1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y45>=0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AI45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AI45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AI45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AI45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D45,2)=\"Tk\",\nIF('10   Trucks'!$Z45<0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2))),\nIF(AND(Z45>0,AJ45<6%),1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z45>=0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AJ45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AJ45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AJ45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AJ45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D45,2)=\"Tk\",\nIF('10   Trucks'!$AA45<0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$T$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$U$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$V$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$W$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$X$2))),\nIF(AND(AA45>0,AK45<6%),1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA45>=0,\nIF(((VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D45,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AD$2))*AK45^4 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AE$2))*AK45^3 + (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AF$2))*AK45^2+(VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AG$2))*AK45+ (VLOOKUP('10   Trucks'!$D45,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AR45>0),1/('10   Trucks'!$AR45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AS45>0),1/('10   Trucks'!$AS45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AT45>0),1/('10   Trucks'!$AT45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AU45>0),1/('10   Trucks'!$AU45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AV45>0),1/('10   Trucks'!$AV45*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D45,2)=\"Tk\",'10   Trucks'!$AW45>0),1/('10   Trucks'!$AW45*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(LEFT(D46,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Tk\",IF(K46=0,0,'19 Truck Optimization'!BB46),0)","v":0},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L46>0,AQ46*T46*'10   Trucks'!$N46*M46/L46,0)","v":0},{"$f":"IF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(TRUNC(R46/'10   Trucks'!$N46)<TRUNC(S46/'10   Trucks'!$N46),TRUNC(S46/'10   Trucks'!$N46),TRUNC(R46/'10   Trucks'!$N46)),\n0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A46,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A46,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A46,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A46,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A46,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF(C46=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A46,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A46,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T46*\nIF(AND(B46=\"D\",OR(LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B46=\"D\",LEFT(J46,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A46,\"0\"),\"-\",\"C-\",C46,\"-\",J46),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('10   Trucks'!$Y46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$O$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$O$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AF46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AF46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AF46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AF46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('10   Trucks'!$Z46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$O$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$O$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AG46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AG46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AG46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AG46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nIF('10   Trucks'!$AA46>=0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$O$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$O$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$P$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$Q$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$R$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA46<0,\nIF(((VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D46,Equipment[],Equipment!$Y$2))*AH46^4 + (VLOOKUP(D46,Equipment[],Equipment!$Z$2))*AH46^3 + (VLOOKUP(D46,Equipment[],Equipment!$AA$2))*AH46^2+(VLOOKUP(D46,Equipment[],Equipment!$AB$2))*AH46+ (VLOOKUP(D46,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D46,2)=\"Tk\",\nIF('10   Trucks'!$Y46<0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2))),\nIF(AND(Y46>0,AI46<6%),1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y46>=0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AI46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AI46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AI46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AI46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D46,2)=\"Tk\",\nIF('10   Trucks'!$Z46<0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2))),\nIF(AND(Z46>0,AJ46<6%),1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z46>=0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AJ46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AJ46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AJ46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AJ46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D46,2)=\"Tk\",\nIF('10   Trucks'!$AA46<0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$T$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$U$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$V$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$W$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$X$2))),\nIF(AND(AA46>0,AK46<6%),1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA46>=0,\nIF(((VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D46,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AD$2))*AK46^4 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AE$2))*AK46^3 + (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AF$2))*AK46^2+(VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AG$2))*AK46+ (VLOOKUP('10   Trucks'!$D46,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AR46>0),1/('10   Trucks'!$AR46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AS46>0),1/('10   Trucks'!$AS46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AT46>0),1/('10   Trucks'!$AT46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AU46>0),1/('10   Trucks'!$AU46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AV46>0),1/('10   Trucks'!$AV46*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D46,2)=\"Tk\",'10   Trucks'!$AW46>0),1/('10   Trucks'!$AW46*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ld1\"))=1,\"Ld1\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ld2\"))=1,\"Ld2\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ld3\"))=1,\"Ld3\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ld4\"))=1,\"Ld4\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ld5\"))=1,\"Ld5\",\n\n\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Sh1\"))=1,\"Sh1\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Sh2\"))=1,\"Sh2\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Sh3\"))=1,\"Sh3\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Sh4\"))=1,\"Sh4\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Sh5\"))=1,\"Sh5\",\n\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ex1\"))=1,\"Ex1\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ex2\"))=1,\"Ex2\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ex3\"))=1,\"Ex3\",\nIF(\nCOUNTIF($E$15:$E$76,CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",\"Ex4\"))=1,\"Ex4\",\n\"Ex5\"\n)))))))))))))),\n\n\"--\")","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",IF(K47=0,0,'19 Truck Optimization'!BB47),0)","v":0},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L47>0,AQ47*T47*'10   Trucks'!$N47*M47/L47,0)","v":0},{"$f":"IF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(TRUNC(R47/'10   Trucks'!$N47)<TRUNC(S47/'10   Trucks'!$N47),TRUNC(S47/'10   Trucks'!$N47),TRUNC(R47/'10   Trucks'!$N47)),\n0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A47,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A47,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A47,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A47,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A47,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF(C47=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A47,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A47,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T47*\nIF(AND(B47=\"D\",OR(LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B47=\"D\",LEFT(J47,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A47,\"0\"),\"-\",\"C-\",C47,\"-\",J47),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('10   Trucks'!$Y47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$O$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$O$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AF47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AF47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AF47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AF47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('10   Trucks'!$Z47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$O$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$O$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AG47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AG47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AG47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AG47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nIF('10   Trucks'!$AA47>=0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$O$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$O$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$P$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$Q$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$R$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA47<0,\nIF(((VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D47,Equipment[],Equipment!$Y$2))*AH47^4 + (VLOOKUP(D47,Equipment[],Equipment!$Z$2))*AH47^3 + (VLOOKUP(D47,Equipment[],Equipment!$AA$2))*AH47^2+(VLOOKUP(D47,Equipment[],Equipment!$AB$2))*AH47+ (VLOOKUP(D47,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D47,2)=\"Tk\",\nIF('10   Trucks'!$Y47<0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2))),\nIF(AND(Y47>0,AI47<6%),1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y47>=0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AI47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AI47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AI47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AI47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D47,2)=\"Tk\",\nIF('10   Trucks'!$Z47<0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2))),\nIF(AND(Z47>0,AJ47<6%),1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z47>=0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AJ47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AJ47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AJ47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AJ47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D47,2)=\"Tk\",\nIF('10   Trucks'!$AA47<0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$T$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$U$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$V$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$W$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$X$2))),\nIF(AND(AA47>0,AK47<6%),1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA47>=0,\nIF(((VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D47,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AD$2))*AK47^4 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AE$2))*AK47^3 + (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AF$2))*AK47^2+(VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AG$2))*AK47+ (VLOOKUP('10   Trucks'!$D47,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AR47>0),1/('10   Trucks'!$AR47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AS47>0),1/('10   Trucks'!$AS47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AT47>0),1/('10   Trucks'!$AT47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AU47>0),1/('10   Trucks'!$AU47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AV47>0),1/('10   Trucks'!$AV47*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D47,2)=\"Tk\",'10   Trucks'!$AW47>0),1/('10   Trucks'!$AW47*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D48,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Tk\",IF(K48=0,0,'19 Truck Optimization'!BB48),0)","v":0},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L48>0,AQ48*T48*'10   Trucks'!$N48*M48/L48,0)","v":0},{"$f":"IF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(TRUNC(R48/'10   Trucks'!$N48)<TRUNC(S48/'10   Trucks'!$N48),TRUNC(S48/'10   Trucks'!$N48),TRUNC(R48/'10   Trucks'!$N48)),\n0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A48,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A48,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A48,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A48,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A48,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF(C48=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A48,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A48,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T48*\nIF(AND(B48=\"D\",OR(LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B48=\"D\",LEFT(J48,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A48,\"0\"),\"-\",\"C-\",C48,\"-\",J48),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('10   Trucks'!$Y48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$O$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$O$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AF48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AF48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AF48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AF48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('10   Trucks'!$Z48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$O$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$O$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AG48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AG48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AG48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AG48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nIF('10   Trucks'!$AA48>=0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$O$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$O$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$P$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$Q$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$R$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA48<0,\nIF(((VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D48,Equipment[],Equipment!$Y$2))*AH48^4 + (VLOOKUP(D48,Equipment[],Equipment!$Z$2))*AH48^3 + (VLOOKUP(D48,Equipment[],Equipment!$AA$2))*AH48^2+(VLOOKUP(D48,Equipment[],Equipment!$AB$2))*AH48+ (VLOOKUP(D48,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D48,2)=\"Tk\",\nIF('10   Trucks'!$Y48<0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2))),\nIF(AND(Y48>0,AI48<6%),1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y48>=0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AI48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AI48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AI48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AI48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D48,2)=\"Tk\",\nIF('10   Trucks'!$Z48<0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2))),\nIF(AND(Z48>0,AJ48<6%),1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z48>=0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AJ48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AJ48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AJ48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AJ48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D48,2)=\"Tk\",\nIF('10   Trucks'!$AA48<0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$T$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$U$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$V$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$W$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$X$2))),\nIF(AND(AA48>0,AK48<6%),1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA48>=0,\nIF(((VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D48,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AD$2))*AK48^4 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AE$2))*AK48^3 + (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AF$2))*AK48^2+(VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AG$2))*AK48+ (VLOOKUP('10   Trucks'!$D48,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AR48>0),1/('10   Trucks'!$AR48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AS48>0),1/('10   Trucks'!$AS48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AT48>0),1/('10   Trucks'!$AT48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AU48>0),1/('10   Trucks'!$AU48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AV48>0),1/('10   Trucks'!$AV48*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D48,2)=\"Tk\",'10   Trucks'!$AW48>0),1/('10   Trucks'!$AW48*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D49,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",IF(K49=0,0,'19 Truck Optimization'!BB49),0)","v":0},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L49>0,AQ49*T49*'10   Trucks'!$N49*M49/L49,0)","v":0},{"$f":"IF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(TRUNC(R49/'10   Trucks'!$N49)<TRUNC(S49/'10   Trucks'!$N49),TRUNC(S49/'10   Trucks'!$N49),TRUNC(R49/'10   Trucks'!$N49)),\n0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A49,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A49,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A49,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A49,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A49,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF(C49=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A49,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A49,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T49*\nIF(AND(B49=\"D\",OR(LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B49=\"D\",LEFT(J49,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A49,\"0\"),\"-\",\"C-\",C49,\"-\",J49),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('10   Trucks'!$Y49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$O$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$O$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AF49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AF49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AF49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AF49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('10   Trucks'!$Z49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$O$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$O$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AG49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AG49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AG49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AG49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nIF('10   Trucks'!$AA49>=0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$O$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$O$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$P$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$Q$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$R$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA49<0,\nIF(((VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D49,Equipment[],Equipment!$Y$2))*AH49^4 + (VLOOKUP(D49,Equipment[],Equipment!$Z$2))*AH49^3 + (VLOOKUP(D49,Equipment[],Equipment!$AA$2))*AH49^2+(VLOOKUP(D49,Equipment[],Equipment!$AB$2))*AH49+ (VLOOKUP(D49,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D49,2)=\"Tk\",\nIF('10   Trucks'!$Y49<0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2))),\nIF(AND(Y49>0,AI49<6%),1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y49>=0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AI49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AI49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AI49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AI49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D49,2)=\"Tk\",\nIF('10   Trucks'!$Z49<0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2))),\nIF(AND(Z49>0,AJ49<6%),1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z49>=0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AJ49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AJ49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AJ49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AJ49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D49,2)=\"Tk\",\nIF('10   Trucks'!$AA49<0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$T$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$U$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$V$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$W$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$X$2))),\nIF(AND(AA49>0,AK49<6%),1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA49>=0,\nIF(((VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D49,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AD$2))*AK49^4 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AE$2))*AK49^3 + (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AF$2))*AK49^2+(VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AG$2))*AK49+ (VLOOKUP('10   Trucks'!$D49,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AR49>0),1/('10   Trucks'!$AR49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AS49>0),1/('10   Trucks'!$AS49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AT49>0),1/('10   Trucks'!$AT49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AU49>0),1/('10   Trucks'!$AU49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AV49>0),1/('10   Trucks'!$AV49*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D49,2)=\"Tk\",'10   Trucks'!$AW49>0),1/('10   Trucks'!$AW49*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D50,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",IF(K50=0,0,'19 Truck Optimization'!BB50),0)","v":0},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L50>0,AQ50*T50*'10   Trucks'!$N50*M50/L50,0)","v":0},{"$f":"IF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(TRUNC(R50/'10   Trucks'!$N50)<TRUNC(S50/'10   Trucks'!$N50),TRUNC(S50/'10   Trucks'!$N50),TRUNC(R50/'10   Trucks'!$N50)),\n0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A50,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A50,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A50,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A50,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A50,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF(C50=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A50,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A50,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T50*\nIF(AND(B50=\"D\",OR(LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B50=\"D\",LEFT(J50,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A50,\"0\"),\"-\",\"C-\",C50,\"-\",J50),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('10   Trucks'!$Y50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$O$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$O$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AF50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AF50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AF50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AF50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('10   Trucks'!$Z50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$O$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$O$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AG50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AG50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AG50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AG50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nIF('10   Trucks'!$AA50>=0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$O$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$O$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$P$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$Q$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$R$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA50<0,\nIF(((VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D50,Equipment[],Equipment!$Y$2))*AH50^4 + (VLOOKUP(D50,Equipment[],Equipment!$Z$2))*AH50^3 + (VLOOKUP(D50,Equipment[],Equipment!$AA$2))*AH50^2+(VLOOKUP(D50,Equipment[],Equipment!$AB$2))*AH50+ (VLOOKUP(D50,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D50,2)=\"Tk\",\nIF('10   Trucks'!$Y50<0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2))),\nIF(AND(Y50>0,AI50<6%),1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y50>=0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AI50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AI50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AI50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AI50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D50,2)=\"Tk\",\nIF('10   Trucks'!$Z50<0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2))),\nIF(AND(Z50>0,AJ50<6%),1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z50>=0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AJ50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AJ50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AJ50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AJ50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D50,2)=\"Tk\",\nIF('10   Trucks'!$AA50<0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$T$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$U$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$V$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$W$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$X$2))),\nIF(AND(AA50>0,AK50<6%),1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA50>=0,\nIF(((VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D50,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AD$2))*AK50^4 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AE$2))*AK50^3 + (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AF$2))*AK50^2+(VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AG$2))*AK50+ (VLOOKUP('10   Trucks'!$D50,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AR50>0),1/('10   Trucks'!$AR50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AS50>0),1/('10   Trucks'!$AS50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AT50>0),1/('10   Trucks'!$AT50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AU50>0),1/('10   Trucks'!$AU50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AV50>0),1/('10   Trucks'!$AV50*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D50,2)=\"Tk\",'10   Trucks'!$AW50>0),1/('10   Trucks'!$AW50*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D51,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",IF(K51=0,0,'19 Truck Optimization'!BB51),0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L51>0,AQ51*T51*'10   Trucks'!$N51*M51/L51,0)","v":0},{"$f":"IF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(TRUNC(R51/'10   Trucks'!$N51)<TRUNC(S51/'10   Trucks'!$N51),TRUNC(S51/'10   Trucks'!$N51),TRUNC(R51/'10   Trucks'!$N51)),\n0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A51,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A51,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A51,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A51,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A51,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF(C51=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A51,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A51,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T51*\nIF(AND(B51=\"D\",OR(LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B51=\"D\",LEFT(J51,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A51,\"0\"),\"-\",\"C-\",C51,\"-\",J51),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('10   Trucks'!$Y51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$O$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$O$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AF51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AF51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AF51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AF51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('10   Trucks'!$Z51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$O$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$O$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AG51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AG51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AG51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AG51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nIF('10   Trucks'!$AA51>=0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$O$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$O$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$P$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$Q$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$R$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA51<0,\nIF(((VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D51,Equipment[],Equipment!$Y$2))*AH51^4 + (VLOOKUP(D51,Equipment[],Equipment!$Z$2))*AH51^3 + (VLOOKUP(D51,Equipment[],Equipment!$AA$2))*AH51^2+(VLOOKUP(D51,Equipment[],Equipment!$AB$2))*AH51+ (VLOOKUP(D51,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D51,2)=\"Tk\",\nIF('10   Trucks'!$Y51<0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2))),\nIF(AND(Y51>0,AI51<6%),1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y51>=0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AI51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AI51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AI51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AI51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D51,2)=\"Tk\",\nIF('10   Trucks'!$Z51<0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2))),\nIF(AND(Z51>0,AJ51<6%),1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z51>=0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AJ51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AJ51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AJ51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AJ51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D51,2)=\"Tk\",\nIF('10   Trucks'!$AA51<0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$T$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$U$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$V$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$W$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$X$2))),\nIF(AND(AA51>0,AK51<6%),1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA51>=0,\nIF(((VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D51,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AD$2))*AK51^4 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AE$2))*AK51^3 + (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AF$2))*AK51^2+(VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AG$2))*AK51+ (VLOOKUP('10   Trucks'!$D51,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AR51>0),1/('10   Trucks'!$AR51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AS51>0),1/('10   Trucks'!$AS51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AT51>0),1/('10   Trucks'!$AT51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AU51>0),1/('10   Trucks'!$AU51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AV51>0),1/('10   Trucks'!$AV51*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D51,2)=\"Tk\",'10   Trucks'!$AW51>0),1/('10   Trucks'!$AW51*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D52,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",IF(K52=0,0,'19 Truck Optimization'!BB52),0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L52>0,AQ52*T52*'10   Trucks'!$N52*M52/L52,0)","v":0},{"$f":"IF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(TRUNC(R52/'10   Trucks'!$N52)<TRUNC(S52/'10   Trucks'!$N52),TRUNC(S52/'10   Trucks'!$N52),TRUNC(R52/'10   Trucks'!$N52)),\n0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A52,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A52,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A52,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A52,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A52,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF(C52=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A52,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A52,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T52*\nIF(AND(B52=\"D\",OR(LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B52=\"D\",LEFT(J52,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A52,\"0\"),\"-\",\"C-\",C52,\"-\",J52),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('10   Trucks'!$Y52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$O$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$O$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AF52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AF52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AF52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AF52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('10   Trucks'!$Z52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$O$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$O$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AG52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AG52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AG52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AG52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nIF('10   Trucks'!$AA52>=0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$O$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$O$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$P$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$Q$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$R$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA52<0,\nIF(((VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D52,Equipment[],Equipment!$Y$2))*AH52^4 + (VLOOKUP(D52,Equipment[],Equipment!$Z$2))*AH52^3 + (VLOOKUP(D52,Equipment[],Equipment!$AA$2))*AH52^2+(VLOOKUP(D52,Equipment[],Equipment!$AB$2))*AH52+ (VLOOKUP(D52,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D52,2)=\"Tk\",\nIF('10   Trucks'!$Y52<0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2))),\nIF(AND(Y52>0,AI52<6%),1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y52>=0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AI52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AI52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AI52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AI52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D52,2)=\"Tk\",\nIF('10   Trucks'!$Z52<0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2))),\nIF(AND(Z52>0,AJ52<6%),1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z52>=0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AJ52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AJ52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AJ52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AJ52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D52,2)=\"Tk\",\nIF('10   Trucks'!$AA52<0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$T$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$U$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$V$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$W$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$X$2))),\nIF(AND(AA52>0,AK52<6%),1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA52>=0,\nIF(((VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D52,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AD$2))*AK52^4 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AE$2))*AK52^3 + (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AF$2))*AK52^2+(VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AG$2))*AK52+ (VLOOKUP('10   Trucks'!$D52,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AR52>0),1/('10   Trucks'!$AR52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AS52>0),1/('10   Trucks'!$AS52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AT52>0),1/('10   Trucks'!$AT52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AU52>0),1/('10   Trucks'!$AU52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AV52>0),1/('10   Trucks'!$AV52*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D52,2)=\"Tk\",'10   Trucks'!$AW52>0),1/('10   Trucks'!$AW52*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D53,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",IF(K53=0,0,'19 Truck Optimization'!BB53),0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L53>0,AQ53*T53*'10   Trucks'!$N53*M53/L53,0)","v":0},{"$f":"IF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(TRUNC(R53/'10   Trucks'!$N53)<TRUNC(S53/'10   Trucks'!$N53),TRUNC(S53/'10   Trucks'!$N53),TRUNC(R53/'10   Trucks'!$N53)),\n0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A53,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A53,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A53,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A53,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A53,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF(C53=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A53,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A53,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T53*\nIF(AND(B53=\"D\",OR(LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B53=\"D\",LEFT(J53,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A53,\"0\"),\"-\",\"C-\",C53,\"-\",J53),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('10   Trucks'!$Y53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$O$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$O$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AF53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AF53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AF53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AF53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('10   Trucks'!$Z53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$O$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$O$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AG53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AG53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AG53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AG53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nIF('10   Trucks'!$AA53>=0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$O$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$O$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$P$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$Q$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$R$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA53<0,\nIF(((VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D53,Equipment[],Equipment!$Y$2))*AH53^4 + (VLOOKUP(D53,Equipment[],Equipment!$Z$2))*AH53^3 + (VLOOKUP(D53,Equipment[],Equipment!$AA$2))*AH53^2+(VLOOKUP(D53,Equipment[],Equipment!$AB$2))*AH53+ (VLOOKUP(D53,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D53,2)=\"Tk\",\nIF('10   Trucks'!$Y53<0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2))),\nIF(AND(Y53>0,AI53<6%),1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y53>=0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AI53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AI53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AI53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AI53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D53,2)=\"Tk\",\nIF('10   Trucks'!$Z53<0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2))),\nIF(AND(Z53>0,AJ53<6%),1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z53>=0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AJ53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AJ53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AJ53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AJ53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D53,2)=\"Tk\",\nIF('10   Trucks'!$AA53<0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$T$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$U$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$V$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$W$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$X$2))),\nIF(AND(AA53>0,AK53<6%),1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA53>=0,\nIF(((VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D53,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AD$2))*AK53^4 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AE$2))*AK53^3 + (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AF$2))*AK53^2+(VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AG$2))*AK53+ (VLOOKUP('10   Trucks'!$D53,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AR53>0),1/('10   Trucks'!$AR53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AS53>0),1/('10   Trucks'!$AS53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AT53>0),1/('10   Trucks'!$AT53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AU53>0),1/('10   Trucks'!$AU53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AV53>0),1/('10   Trucks'!$AV53*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D53,2)=\"Tk\",'10   Trucks'!$AW53>0),1/('10   Trucks'!$AW53*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D54,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",IF(K54=0,0,'19 Truck Optimization'!BB54),0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L54>0,AQ54*T54*'10   Trucks'!$N54*M54/L54,0)","v":0},{"$f":"IF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(TRUNC(R54/'10   Trucks'!$N54)<TRUNC(S54/'10   Trucks'!$N54),TRUNC(S54/'10   Trucks'!$N54),TRUNC(R54/'10   Trucks'!$N54)),\n0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A54,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A54,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A54,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A54,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A54,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF(C54=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A54,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A54,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T54*\nIF(AND(B54=\"D\",OR(LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B54=\"D\",LEFT(J54,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A54,\"0\"),\"-\",\"C-\",C54,\"-\",J54),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('10   Trucks'!$Y54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$O$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$O$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AF54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AF54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AF54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AF54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('10   Trucks'!$Z54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$O$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$O$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AG54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AG54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AG54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AG54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nIF('10   Trucks'!$AA54>=0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$O$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$O$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$P$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$Q$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$R$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA54<0,\nIF(((VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D54,Equipment[],Equipment!$Y$2))*AH54^4 + (VLOOKUP(D54,Equipment[],Equipment!$Z$2))*AH54^3 + (VLOOKUP(D54,Equipment[],Equipment!$AA$2))*AH54^2+(VLOOKUP(D54,Equipment[],Equipment!$AB$2))*AH54+ (VLOOKUP(D54,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D54,2)=\"Tk\",\nIF('10   Trucks'!$Y54<0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2))),\nIF(AND(Y54>0,AI54<6%),1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y54>=0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AI54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AI54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AI54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AI54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D54,2)=\"Tk\",\nIF('10   Trucks'!$Z54<0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2))),\nIF(AND(Z54>0,AJ54<6%),1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z54>=0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AJ54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AJ54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AJ54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AJ54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D54,2)=\"Tk\",\nIF('10   Trucks'!$AA54<0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$T$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$U$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$V$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$W$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$X$2))),\nIF(AND(AA54>0,AK54<6%),1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA54>=0,\nIF(((VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D54,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AD$2))*AK54^4 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AE$2))*AK54^3 + (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AF$2))*AK54^2+(VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AG$2))*AK54+ (VLOOKUP('10   Trucks'!$D54,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AR54>0),1/('10   Trucks'!$AR54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AS54>0),1/('10   Trucks'!$AS54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AT54>0),1/('10   Trucks'!$AT54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AU54>0),1/('10   Trucks'!$AU54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AV54>0),1/('10   Trucks'!$AV54*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D54,2)=\"Tk\",'10   Trucks'!$AW54>0),1/('10   Trucks'!$AW54*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D55,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",IF(K55=0,0,'19 Truck Optimization'!BB55),0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L55>0,AQ55*T55*'10   Trucks'!$N55*M55/L55,0)","v":0},{"$f":"IF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(TRUNC(R55/'10   Trucks'!$N55)<TRUNC(S55/'10   Trucks'!$N55),TRUNC(S55/'10   Trucks'!$N55),TRUNC(R55/'10   Trucks'!$N55)),\n0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A55,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A55,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A55,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A55,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A55,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF(C55=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A55,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A55,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55*\nIF(AND(B55=\"D\",OR(LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B55=\"D\",LEFT(J55,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A55,\"0\"),\"-\",\"C-\",C55,\"-\",J55),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('10   Trucks'!$Y55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$O$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$O$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AF55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AF55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AF55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AF55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('10   Trucks'!$Z55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$O$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$O$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AG55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AG55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AG55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AG55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nIF('10   Trucks'!$AA55>=0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$O$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$O$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$P$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$Q$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$R$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA55<0,\nIF(((VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D55,Equipment[],Equipment!$Y$2))*AH55^4 + (VLOOKUP(D55,Equipment[],Equipment!$Z$2))*AH55^3 + (VLOOKUP(D55,Equipment[],Equipment!$AA$2))*AH55^2+(VLOOKUP(D55,Equipment[],Equipment!$AB$2))*AH55+ (VLOOKUP(D55,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D55,2)=\"Tk\",\nIF('10   Trucks'!$Y55<0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2))),\nIF(AND(Y55>0,AI55<6%),1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y55>=0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AI55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AI55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AI55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AI55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D55,2)=\"Tk\",\nIF('10   Trucks'!$Z55<0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2))),\nIF(AND(Z55>0,AJ55<6%),1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z55>=0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AJ55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AJ55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AJ55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AJ55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D55,2)=\"Tk\",\nIF('10   Trucks'!$AA55<0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$T$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$U$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$V$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$W$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$X$2))),\nIF(AND(AA55>0,AK55<6%),1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA55>=0,\nIF(((VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D55,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AD$2))*AK55^4 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AE$2))*AK55^3 + (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AF$2))*AK55^2+(VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AG$2))*AK55+ (VLOOKUP('10   Trucks'!$D55,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AR55>0),1/('10   Trucks'!$AR55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AS55>0),1/('10   Trucks'!$AS55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AT55>0),1/('10   Trucks'!$AT55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AU55>0),1/('10   Trucks'!$AU55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AV55>0),1/('10   Trucks'!$AV55*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D55,2)=\"Tk\",'10   Trucks'!$AW55>0),1/('10   Trucks'!$AW55*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D56,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",IF(K56=0,0,'19 Truck Optimization'!BB56),0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L56>0,AQ56*T56*'10   Trucks'!$N56*M56/L56,0)","v":0},{"$f":"IF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(TRUNC(R56/'10   Trucks'!$N56)<TRUNC(S56/'10   Trucks'!$N56),TRUNC(S56/'10   Trucks'!$N56),TRUNC(R56/'10   Trucks'!$N56)),\n0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A56,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A56,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A56,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A56,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A56,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF(C56=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A56,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A56,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T56*\nIF(AND(B56=\"D\",OR(LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B56=\"D\",LEFT(J56,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A56,\"0\"),\"-\",\"C-\",C56,\"-\",J56),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('10   Trucks'!$Y56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$O$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$O$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AF56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AF56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AF56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AF56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('10   Trucks'!$Z56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$O$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$O$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AG56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AG56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AG56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AG56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nIF('10   Trucks'!$AA56>=0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$O$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$O$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$P$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$Q$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$R$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA56<0,\nIF(((VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D56,Equipment[],Equipment!$Y$2))*AH56^4 + (VLOOKUP(D56,Equipment[],Equipment!$Z$2))*AH56^3 + (VLOOKUP(D56,Equipment[],Equipment!$AA$2))*AH56^2+(VLOOKUP(D56,Equipment[],Equipment!$AB$2))*AH56+ (VLOOKUP(D56,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D56,2)=\"Tk\",\nIF('10   Trucks'!$Y56<0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2))),\nIF(AND(Y56>0,AI56<6%),1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y56>=0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AI56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AI56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AI56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AI56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D56,2)=\"Tk\",\nIF('10   Trucks'!$Z56<0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2))),\nIF(AND(Z56>0,AJ56<6%),1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z56>=0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AJ56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AJ56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AJ56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AJ56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D56,2)=\"Tk\",\nIF('10   Trucks'!$AA56<0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$T$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$U$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$V$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$W$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$X$2))),\nIF(AND(AA56>0,AK56<6%),1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA56>=0,\nIF(((VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D56,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AD$2))*AK56^4 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AE$2))*AK56^3 + (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AF$2))*AK56^2+(VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AG$2))*AK56+ (VLOOKUP('10   Trucks'!$D56,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AR56>0),1/('10   Trucks'!$AR56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AS56>0),1/('10   Trucks'!$AS56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AT56>0),1/('10   Trucks'!$AT56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AU56>0),1/('10   Trucks'!$AU56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AV56>0),1/('10   Trucks'!$AV56*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D56,2)=\"Tk\",'10   Trucks'!$AW56>0),1/('10   Trucks'!$AW56*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D57,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",IF(K57=0,0,'19 Truck Optimization'!BB57),0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L57>0,AQ57*T57*'10   Trucks'!$N57*M57/L57,0)","v":0},{"$f":"IF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(TRUNC(R57/'10   Trucks'!$N57)<TRUNC(S57/'10   Trucks'!$N57),TRUNC(S57/'10   Trucks'!$N57),TRUNC(R57/'10   Trucks'!$N57)),\n0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A57,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A57,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A57,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A57,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A57,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF(C57=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A57,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A57,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T57*\nIF(AND(B57=\"D\",OR(LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B57=\"D\",LEFT(J57,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A57,\"0\"),\"-\",\"C-\",C57,\"-\",J57),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('10   Trucks'!$Y57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$O$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$O$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AF57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AF57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AF57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AF57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('10   Trucks'!$Z57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$O$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$O$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AG57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AG57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AG57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AG57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nIF('10   Trucks'!$AA57>=0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$O$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$O$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$P$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$Q$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$R$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA57<0,\nIF(((VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D57,Equipment[],Equipment!$Y$2))*AH57^4 + (VLOOKUP(D57,Equipment[],Equipment!$Z$2))*AH57^3 + (VLOOKUP(D57,Equipment[],Equipment!$AA$2))*AH57^2+(VLOOKUP(D57,Equipment[],Equipment!$AB$2))*AH57+ (VLOOKUP(D57,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D57,2)=\"Tk\",\nIF('10   Trucks'!$Y57<0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2))),\nIF(AND(Y57>0,AI57<6%),1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y57>=0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AI57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AI57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AI57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AI57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D57,2)=\"Tk\",\nIF('10   Trucks'!$Z57<0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2))),\nIF(AND(Z57>0,AJ57<6%),1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z57>=0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AJ57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AJ57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AJ57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AJ57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D57,2)=\"Tk\",\nIF('10   Trucks'!$AA57<0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$T$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$U$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$V$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$W$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$X$2))),\nIF(AND(AA57>0,AK57<6%),1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA57>=0,\nIF(((VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D57,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AD$2))*AK57^4 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AE$2))*AK57^3 + (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AF$2))*AK57^2+(VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AG$2))*AK57+ (VLOOKUP('10   Trucks'!$D57,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AR57>0),1/('10   Trucks'!$AR57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AS57>0),1/('10   Trucks'!$AS57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AT57>0),1/('10   Trucks'!$AT57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AU57>0),1/('10   Trucks'!$AU57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AV57>0),1/('10   Trucks'!$AV57*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D57,2)=\"Tk\",'10   Trucks'!$AW57>0),1/('10   Trucks'!$AW57*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(LEFT(D58,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",IF(K58=0,0,'19 Truck Optimization'!BB58),0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L58>0,AQ58*T58*'10   Trucks'!$N58*M58/L58,0)","v":0},{"$f":"IF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(TRUNC(R58/'10   Trucks'!$N58)<TRUNC(S58/'10   Trucks'!$N58),TRUNC(S58/'10   Trucks'!$N58),TRUNC(R58/'10   Trucks'!$N58)),\n0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A58,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A58,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A58,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A58,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A58,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF(C58=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A58,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A58,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T58*\nIF(AND(B58=\"D\",OR(LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B58=\"D\",LEFT(J58,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A58,\"0\"),\"-\",\"C-\",C58,\"-\",J58),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('10   Trucks'!$Y58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$O$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$O$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AF58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AF58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AF58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AF58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('10   Trucks'!$Z58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$O$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$O$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AG58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AG58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AG58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AG58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nIF('10   Trucks'!$AA58>=0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$O$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$O$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$P$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$Q$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$R$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA58<0,\nIF(((VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D58,Equipment[],Equipment!$Y$2))*AH58^4 + (VLOOKUP(D58,Equipment[],Equipment!$Z$2))*AH58^3 + (VLOOKUP(D58,Equipment[],Equipment!$AA$2))*AH58^2+(VLOOKUP(D58,Equipment[],Equipment!$AB$2))*AH58+ (VLOOKUP(D58,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D58,2)=\"Tk\",\nIF('10   Trucks'!$Y58<0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2))),\nIF(AND(Y58>0,AI58<6%),1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y58>=0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AI58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AI58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AI58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AI58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D58,2)=\"Tk\",\nIF('10   Trucks'!$Z58<0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2))),\nIF(AND(Z58>0,AJ58<6%),1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z58>=0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AJ58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AJ58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AJ58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AJ58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D58,2)=\"Tk\",\nIF('10   Trucks'!$AA58<0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$T$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$U$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$V$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$W$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$X$2))),\nIF(AND(AA58>0,AK58<6%),1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA58>=0,\nIF(((VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D58,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AD$2))*AK58^4 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AE$2))*AK58^3 + (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AF$2))*AK58^2+(VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AG$2))*AK58+ (VLOOKUP('10   Trucks'!$D58,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AR58>0),1/('10   Trucks'!$AR58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AS58>0),1/('10   Trucks'!$AS58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AT58>0),1/('10   Trucks'!$AT58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AU58>0),1/('10   Trucks'!$AU58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AV58>0),1/('10   Trucks'!$AV58*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D58,2)=\"Tk\",'10   Trucks'!$AW58>0),1/('10   Trucks'!$AW58*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D59,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",IF(K59=0,0,'19 Truck Optimization'!BB59),0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L59>0,AQ59*T59*'10   Trucks'!$N59*M59/L59,0)","v":0},{"$f":"IF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(TRUNC(R59/'10   Trucks'!$N59)<TRUNC(S59/'10   Trucks'!$N59),TRUNC(S59/'10   Trucks'!$N59),TRUNC(R59/'10   Trucks'!$N59)),\n0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A59,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A59,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A59,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A59,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A59,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF(C59=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A59,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A59,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T59*\nIF(AND(B59=\"D\",OR(LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B59=\"D\",LEFT(J59,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A59,\"0\"),\"-\",\"C-\",C59,\"-\",J59),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('10   Trucks'!$Y59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$O$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$O$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AF59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AF59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AF59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AF59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('10   Trucks'!$Z59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$O$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$O$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AG59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AG59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AG59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AG59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nIF('10   Trucks'!$AA59>=0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$O$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$O$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$P$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$Q$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$R$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA59<0,\nIF(((VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D59,Equipment[],Equipment!$Y$2))*AH59^4 + (VLOOKUP(D59,Equipment[],Equipment!$Z$2))*AH59^3 + (VLOOKUP(D59,Equipment[],Equipment!$AA$2))*AH59^2+(VLOOKUP(D59,Equipment[],Equipment!$AB$2))*AH59+ (VLOOKUP(D59,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D59,2)=\"Tk\",\nIF('10   Trucks'!$Y59<0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2))),\nIF(AND(Y59>0,AI59<6%),1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y59>=0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AI59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AI59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AI59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AI59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D59,2)=\"Tk\",\nIF('10   Trucks'!$Z59<0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2))),\nIF(AND(Z59>0,AJ59<6%),1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z59>=0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AJ59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AJ59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AJ59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AJ59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D59,2)=\"Tk\",\nIF('10   Trucks'!$AA59<0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$T$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$U$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$V$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$W$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$X$2))),\nIF(AND(AA59>0,AK59<6%),1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA59>=0,\nIF(((VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D59,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AD$2))*AK59^4 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AE$2))*AK59^3 + (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AF$2))*AK59^2+(VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AG$2))*AK59+ (VLOOKUP('10   Trucks'!$D59,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AR59>0),1/('10   Trucks'!$AR59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AS59>0),1/('10   Trucks'!$AS59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AT59>0),1/('10   Trucks'!$AT59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AU59>0),1/('10   Trucks'!$AU59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AV59>0),1/('10   Trucks'!$AV59*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D59,2)=\"Tk\",'10   Trucks'!$AW59>0),1/('10   Trucks'!$AW59*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D60,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",IF(K60=0,0,'19 Truck Optimization'!BB60),0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L60>0,AQ60*T60*'10   Trucks'!$N60*M60/L60,0)","v":0},{"$f":"IF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(TRUNC(R60/'10   Trucks'!$N60)<TRUNC(S60/'10   Trucks'!$N60),TRUNC(S60/'10   Trucks'!$N60),TRUNC(R60/'10   Trucks'!$N60)),\n0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A60,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A60,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A60,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A60,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A60,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF(C60=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A60,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A60,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T60*\nIF(AND(B60=\"D\",OR(LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B60=\"D\",LEFT(J60,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A60,\"0\"),\"-\",\"C-\",C60,\"-\",J60),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('10   Trucks'!$Y60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$O$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$O$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AF60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AF60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AF60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AF60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('10   Trucks'!$Z60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$O$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$O$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AG60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AG60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AG60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AG60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nIF('10   Trucks'!$AA60>=0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$O$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$O$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$P$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$Q$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$R$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA60<0,\nIF(((VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D60,Equipment[],Equipment!$Y$2))*AH60^4 + (VLOOKUP(D60,Equipment[],Equipment!$Z$2))*AH60^3 + (VLOOKUP(D60,Equipment[],Equipment!$AA$2))*AH60^2+(VLOOKUP(D60,Equipment[],Equipment!$AB$2))*AH60+ (VLOOKUP(D60,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D60,2)=\"Tk\",\nIF('10   Trucks'!$Y60<0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2))),\nIF(AND(Y60>0,AI60<6%),1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y60>=0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AI60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AI60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AI60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AI60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D60,2)=\"Tk\",\nIF('10   Trucks'!$Z60<0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2))),\nIF(AND(Z60>0,AJ60<6%),1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z60>=0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AJ60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AJ60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AJ60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AJ60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D60,2)=\"Tk\",\nIF('10   Trucks'!$AA60<0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$T$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$U$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$V$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$W$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$X$2))),\nIF(AND(AA60>0,AK60<6%),1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA60>=0,\nIF(((VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D60,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AD$2))*AK60^4 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AE$2))*AK60^3 + (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AF$2))*AK60^2+(VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AG$2))*AK60+ (VLOOKUP('10   Trucks'!$D60,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AR60>0),1/('10   Trucks'!$AR60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AS60>0),1/('10   Trucks'!$AS60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AT60>0),1/('10   Trucks'!$AT60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AU60>0),1/('10   Trucks'!$AU60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AV60>0),1/('10   Trucks'!$AV60*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D60,2)=\"Tk\",'10   Trucks'!$AW60>0),1/('10   Trucks'!$AW60*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D61,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",IF(K61=0,0,'19 Truck Optimization'!BB61),0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L61>0,AQ61*T61*'10   Trucks'!$N61*M61/L61,0)","v":0},{"$f":"IF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(TRUNC(R61/'10   Trucks'!$N61)<TRUNC(S61/'10   Trucks'!$N61),TRUNC(S61/'10   Trucks'!$N61),TRUNC(R61/'10   Trucks'!$N61)),\n0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A61,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A61,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A61,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A61,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A61,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF(C61=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A61,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A61,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T61*\nIF(AND(B61=\"D\",OR(LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B61=\"D\",LEFT(J61,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A61,\"0\"),\"-\",\"C-\",C61,\"-\",J61),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('10   Trucks'!$Y61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$O$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$O$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AF61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AF61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AF61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AF61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('10   Trucks'!$Z61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$O$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$O$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AG61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AG61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AG61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AG61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nIF('10   Trucks'!$AA61>=0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$O$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$O$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$P$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$Q$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$R$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA61<0,\nIF(((VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D61,Equipment[],Equipment!$Y$2))*AH61^4 + (VLOOKUP(D61,Equipment[],Equipment!$Z$2))*AH61^3 + (VLOOKUP(D61,Equipment[],Equipment!$AA$2))*AH61^2+(VLOOKUP(D61,Equipment[],Equipment!$AB$2))*AH61+ (VLOOKUP(D61,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D61,2)=\"Tk\",\nIF('10   Trucks'!$Y61<0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2))),\nIF(AND(Y61>0,AI61<6%),1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y61>=0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AI61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AI61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AI61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AI61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D61,2)=\"Tk\",\nIF('10   Trucks'!$Z61<0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2))),\nIF(AND(Z61>0,AJ61<6%),1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z61>=0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AJ61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AJ61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AJ61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AJ61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D61,2)=\"Tk\",\nIF('10   Trucks'!$AA61<0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$T$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$U$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$V$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$W$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$X$2))),\nIF(AND(AA61>0,AK61<6%),1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA61>=0,\nIF(((VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D61,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AD$2))*AK61^4 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AE$2))*AK61^3 + (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AF$2))*AK61^2+(VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AG$2))*AK61+ (VLOOKUP('10   Trucks'!$D61,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AR61>0),1/('10   Trucks'!$AR61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AS61>0),1/('10   Trucks'!$AS61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AT61>0),1/('10   Trucks'!$AT61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AU61>0),1/('10   Trucks'!$AU61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AV61>0),1/('10   Trucks'!$AV61*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D61,2)=\"Tk\",'10   Trucks'!$AW61>0),1/('10   Trucks'!$AW61*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D62,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",IF(K62=0,0,'19 Truck Optimization'!BB62),0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L62>0,AQ62*T62*'10   Trucks'!$N62*M62/L62,0)","v":0},{"$f":"IF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(TRUNC(R62/'10   Trucks'!$N62)<TRUNC(S62/'10   Trucks'!$N62),TRUNC(S62/'10   Trucks'!$N62),TRUNC(R62/'10   Trucks'!$N62)),\n0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A62,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A62,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A62,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A62,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A62,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF(C62=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A62,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A62,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T62*\nIF(AND(B62=\"D\",OR(LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B62=\"D\",LEFT(J62,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A62,\"0\"),\"-\",\"C-\",C62,\"-\",J62),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('10   Trucks'!$Y62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$O$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$O$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AF62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AF62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AF62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AF62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('10   Trucks'!$Z62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$O$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$O$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AG62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AG62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AG62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AG62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nIF('10   Trucks'!$AA62>=0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$O$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$O$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$P$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$Q$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$R$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA62<0,\nIF(((VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D62,Equipment[],Equipment!$Y$2))*AH62^4 + (VLOOKUP(D62,Equipment[],Equipment!$Z$2))*AH62^3 + (VLOOKUP(D62,Equipment[],Equipment!$AA$2))*AH62^2+(VLOOKUP(D62,Equipment[],Equipment!$AB$2))*AH62+ (VLOOKUP(D62,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D62,2)=\"Tk\",\nIF('10   Trucks'!$Y62<0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2))),\nIF(AND(Y62>0,AI62<6%),1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y62>=0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AI62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AI62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AI62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AI62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D62,2)=\"Tk\",\nIF('10   Trucks'!$Z62<0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2))),\nIF(AND(Z62>0,AJ62<6%),1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z62>=0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AJ62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AJ62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AJ62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AJ62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D62,2)=\"Tk\",\nIF('10   Trucks'!$AA62<0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$T$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$U$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$V$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$W$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$X$2))),\nIF(AND(AA62>0,AK62<6%),1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA62>=0,\nIF(((VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D62,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AD$2))*AK62^4 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AE$2))*AK62^3 + (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AF$2))*AK62^2+(VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AG$2))*AK62+ (VLOOKUP('10   Trucks'!$D62,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AR62>0),1/('10   Trucks'!$AR62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AS62>0),1/('10   Trucks'!$AS62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AT62>0),1/('10   Trucks'!$AT62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AU62>0),1/('10   Trucks'!$AU62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AV62>0),1/('10   Trucks'!$AV62*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D62,2)=\"Tk\",'10   Trucks'!$AW62>0),1/('10   Trucks'!$AW62*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D63,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",IF(K63=0,0,'19 Truck Optimization'!BB63),0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L63>0,AQ63*T63*'10   Trucks'!$N63*M63/L63,0)","v":0},{"$f":"IF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(TRUNC(R63/'10   Trucks'!$N63)<TRUNC(S63/'10   Trucks'!$N63),TRUNC(S63/'10   Trucks'!$N63),TRUNC(R63/'10   Trucks'!$N63)),\n0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A63,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A63,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A63,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A63,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A63,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF(C63=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A63,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A63,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T63*\nIF(AND(B63=\"D\",OR(LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B63=\"D\",LEFT(J63,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A63,\"0\"),\"-\",\"C-\",C63,\"-\",J63),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('10   Trucks'!$Y63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$O$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$O$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AF63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AF63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AF63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AF63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('10   Trucks'!$Z63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$O$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$O$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AG63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AG63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AG63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AG63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nIF('10   Trucks'!$AA63>=0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$O$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$O$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$P$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$Q$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$R$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA63<0,\nIF(((VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D63,Equipment[],Equipment!$Y$2))*AH63^4 + (VLOOKUP(D63,Equipment[],Equipment!$Z$2))*AH63^3 + (VLOOKUP(D63,Equipment[],Equipment!$AA$2))*AH63^2+(VLOOKUP(D63,Equipment[],Equipment!$AB$2))*AH63+ (VLOOKUP(D63,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D63,2)=\"Tk\",\nIF('10   Trucks'!$Y63<0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2))),\nIF(AND(Y63>0,AI63<6%),1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y63>=0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AI63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AI63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AI63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AI63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D63,2)=\"Tk\",\nIF('10   Trucks'!$Z63<0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2))),\nIF(AND(Z63>0,AJ63<6%),1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z63>=0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AJ63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AJ63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AJ63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AJ63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D63,2)=\"Tk\",\nIF('10   Trucks'!$AA63<0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$T$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$U$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$V$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$W$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$X$2))),\nIF(AND(AA63>0,AK63<6%),1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA63>=0,\nIF(((VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D63,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AD$2))*AK63^4 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AE$2))*AK63^3 + (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AF$2))*AK63^2+(VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AG$2))*AK63+ (VLOOKUP('10   Trucks'!$D63,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AR63>0),1/('10   Trucks'!$AR63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AS63>0),1/('10   Trucks'!$AS63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AT63>0),1/('10   Trucks'!$AT63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AU63>0),1/('10   Trucks'!$AU63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AV63>0),1/('10   Trucks'!$AV63*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D63,2)=\"Tk\",'10   Trucks'!$AW63>0),1/('10   Trucks'!$AW63*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D64,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",IF(K64=0,0,'19 Truck Optimization'!BB64),0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L64>0,AQ64*T64*'10   Trucks'!$N64*M64/L64,0)","v":0},{"$f":"IF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(TRUNC(R64/'10   Trucks'!$N64)<TRUNC(S64/'10   Trucks'!$N64),TRUNC(S64/'10   Trucks'!$N64),TRUNC(R64/'10   Trucks'!$N64)),\n0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A64,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A64,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A64,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A64,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A64,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF(C64=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A64,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A64,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T64*\nIF(AND(B64=\"D\",OR(LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B64=\"D\",LEFT(J64,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A64,\"0\"),\"-\",\"C-\",C64,\"-\",J64),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('10   Trucks'!$Y64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$O$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$O$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AF64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AF64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AF64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AF64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('10   Trucks'!$Z64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$O$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$O$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AG64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AG64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AG64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AG64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nIF('10   Trucks'!$AA64>=0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$O$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$O$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$P$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$Q$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$R$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA64<0,\nIF(((VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D64,Equipment[],Equipment!$Y$2))*AH64^4 + (VLOOKUP(D64,Equipment[],Equipment!$Z$2))*AH64^3 + (VLOOKUP(D64,Equipment[],Equipment!$AA$2))*AH64^2+(VLOOKUP(D64,Equipment[],Equipment!$AB$2))*AH64+ (VLOOKUP(D64,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D64,2)=\"Tk\",\nIF('10   Trucks'!$Y64<0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2))),\nIF(AND(Y64>0,AI64<6%),1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y64>=0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AI64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AI64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AI64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AI64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D64,2)=\"Tk\",\nIF('10   Trucks'!$Z64<0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2))),\nIF(AND(Z64>0,AJ64<6%),1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z64>=0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AJ64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AJ64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AJ64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AJ64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D64,2)=\"Tk\",\nIF('10   Trucks'!$AA64<0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$T$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$U$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$V$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$W$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$X$2))),\nIF(AND(AA64>0,AK64<6%),1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA64>=0,\nIF(((VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D64,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AD$2))*AK64^4 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AE$2))*AK64^3 + (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AF$2))*AK64^2+(VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AG$2))*AK64+ (VLOOKUP('10   Trucks'!$D64,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AR64>0),1/('10   Trucks'!$AR64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AS64>0),1/('10   Trucks'!$AS64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AT64>0),1/('10   Trucks'!$AT64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AU64>0),1/('10   Trucks'!$AU64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AV64>0),1/('10   Trucks'!$AV64*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D64,2)=\"Tk\",'10   Trucks'!$AW64>0),1/('10   Trucks'!$AW64*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D65,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",IF(K65=0,0,'19 Truck Optimization'!BB65),0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L65>0,AQ65*T65*'10   Trucks'!$N65*M65/L65,0)","v":0},{"$f":"IF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(TRUNC(R65/'10   Trucks'!$N65)<TRUNC(S65/'10   Trucks'!$N65),TRUNC(S65/'10   Trucks'!$N65),TRUNC(R65/'10   Trucks'!$N65)),\n0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A65,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A65,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A65,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A65,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A65,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF(C65=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A65,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A65,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T65*\nIF(AND(B65=\"D\",OR(LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B65=\"D\",LEFT(J65,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A65,\"0\"),\"-\",\"C-\",C65,\"-\",J65),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('10   Trucks'!$Y65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$O$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$O$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AF65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AF65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AF65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AF65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('10   Trucks'!$Z65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$O$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$O$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AG65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AG65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AG65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AG65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nIF('10   Trucks'!$AA65>=0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$O$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$O$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$P$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$Q$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$R$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA65<0,\nIF(((VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D65,Equipment[],Equipment!$Y$2))*AH65^4 + (VLOOKUP(D65,Equipment[],Equipment!$Z$2))*AH65^3 + (VLOOKUP(D65,Equipment[],Equipment!$AA$2))*AH65^2+(VLOOKUP(D65,Equipment[],Equipment!$AB$2))*AH65+ (VLOOKUP(D65,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D65,2)=\"Tk\",\nIF('10   Trucks'!$Y65<0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2))),\nIF(AND(Y65>0,AI65<6%),1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y65>=0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AI65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AI65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AI65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AI65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D65,2)=\"Tk\",\nIF('10   Trucks'!$Z65<0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2))),\nIF(AND(Z65>0,AJ65<6%),1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z65>=0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AJ65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AJ65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AJ65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AJ65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D65,2)=\"Tk\",\nIF('10   Trucks'!$AA65<0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$T$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$U$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$V$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$W$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$X$2))),\nIF(AND(AA65>0,AK65<6%),1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA65>=0,\nIF(((VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D65,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AD$2))*AK65^4 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AE$2))*AK65^3 + (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AF$2))*AK65^2+(VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AG$2))*AK65+ (VLOOKUP('10   Trucks'!$D65,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AR65>0),1/('10   Trucks'!$AR65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AS65>0),1/('10   Trucks'!$AS65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AT65>0),1/('10   Trucks'!$AT65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AU65>0),1/('10   Trucks'!$AU65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AV65>0),1/('10   Trucks'!$AV65*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D65,2)=\"Tk\",'10   Trucks'!$AW65>0),1/('10   Trucks'!$AW65*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D66,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",IF(K66=0,0,'19 Truck Optimization'!BB66),0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L66>0,AQ66*T66*'10   Trucks'!$N66*M66/L66,0)","v":0},{"$f":"IF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(TRUNC(R66/'10   Trucks'!$N66)<TRUNC(S66/'10   Trucks'!$N66),TRUNC(S66/'10   Trucks'!$N66),TRUNC(R66/'10   Trucks'!$N66)),\n0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A66,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A66,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A66,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A66,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A66,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF(C66=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A66,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A66,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T66*\nIF(AND(B66=\"D\",OR(LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B66=\"D\",LEFT(J66,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A66,\"0\"),\"-\",\"C-\",C66,\"-\",J66),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('10   Trucks'!$Y66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$O$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$O$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AF66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AF66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AF66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AF66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('10   Trucks'!$Z66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$O$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$O$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AG66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AG66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AG66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AG66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nIF('10   Trucks'!$AA66>=0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$O$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$O$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$P$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$Q$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$R$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA66<0,\nIF(((VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D66,Equipment[],Equipment!$Y$2))*AH66^4 + (VLOOKUP(D66,Equipment[],Equipment!$Z$2))*AH66^3 + (VLOOKUP(D66,Equipment[],Equipment!$AA$2))*AH66^2+(VLOOKUP(D66,Equipment[],Equipment!$AB$2))*AH66+ (VLOOKUP(D66,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D66,2)=\"Tk\",\nIF('10   Trucks'!$Y66<0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2))),\nIF(AND(Y66>0,AI66<6%),1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y66>=0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AI66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AI66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AI66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AI66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D66,2)=\"Tk\",\nIF('10   Trucks'!$Z66<0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2))),\nIF(AND(Z66>0,AJ66<6%),1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z66>=0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AJ66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AJ66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AJ66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AJ66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D66,2)=\"Tk\",\nIF('10   Trucks'!$AA66<0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$T$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$U$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$V$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$W$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$X$2))),\nIF(AND(AA66>0,AK66<6%),1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA66>=0,\nIF(((VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D66,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AD$2))*AK66^4 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AE$2))*AK66^3 + (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AF$2))*AK66^2+(VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AG$2))*AK66+ (VLOOKUP('10   Trucks'!$D66,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AR66>0),1/('10   Trucks'!$AR66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AS66>0),1/('10   Trucks'!$AS66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AT66>0),1/('10   Trucks'!$AT66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AU66>0),1/('10   Trucks'!$AU66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AV66>0),1/('10   Trucks'!$AV66*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D66,2)=\"Tk\",'10   Trucks'!$AW66>0),1/('10   Trucks'!$AW66*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D67,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",IF(K67=0,0,'19 Truck Optimization'!BB67),0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L67>0,AQ67*T67*'10   Trucks'!$N67*M67/L67,0)","v":0},{"$f":"IF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(TRUNC(R67/'10   Trucks'!$N67)<TRUNC(S67/'10   Trucks'!$N67),TRUNC(S67/'10   Trucks'!$N67),TRUNC(R67/'10   Trucks'!$N67)),\n0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A67,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A67,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A67,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A67,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A67,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF(C67=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A67,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A67,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T67*\nIF(AND(B67=\"D\",OR(LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B67=\"D\",LEFT(J67,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A67,\"0\"),\"-\",\"C-\",C67,\"-\",J67),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('10   Trucks'!$Y67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$O$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$O$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AF67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AF67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AF67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AF67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('10   Trucks'!$Z67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$O$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$O$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AG67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AG67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AG67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AG67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nIF('10   Trucks'!$AA67>=0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$O$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$O$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$P$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$Q$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$R$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA67<0,\nIF(((VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D67,Equipment[],Equipment!$Y$2))*AH67^4 + (VLOOKUP(D67,Equipment[],Equipment!$Z$2))*AH67^3 + (VLOOKUP(D67,Equipment[],Equipment!$AA$2))*AH67^2+(VLOOKUP(D67,Equipment[],Equipment!$AB$2))*AH67+ (VLOOKUP(D67,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D67,2)=\"Tk\",\nIF('10   Trucks'!$Y67<0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2))),\nIF(AND(Y67>0,AI67<6%),1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y67>=0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AI67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AI67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AI67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AI67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D67,2)=\"Tk\",\nIF('10   Trucks'!$Z67<0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2))),\nIF(AND(Z67>0,AJ67<6%),1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z67>=0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AJ67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AJ67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AJ67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AJ67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D67,2)=\"Tk\",\nIF('10   Trucks'!$AA67<0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$T$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$U$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$V$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$W$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$X$2))),\nIF(AND(AA67>0,AK67<6%),1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA67>=0,\nIF(((VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D67,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AD$2))*AK67^4 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AE$2))*AK67^3 + (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AF$2))*AK67^2+(VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AG$2))*AK67+ (VLOOKUP('10   Trucks'!$D67,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AR67>0),1/('10   Trucks'!$AR67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AS67>0),1/('10   Trucks'!$AS67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AT67>0),1/('10   Trucks'!$AT67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AU67>0),1/('10   Trucks'!$AU67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AV67>0),1/('10   Trucks'!$AV67*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D67,2)=\"Tk\",'10   Trucks'!$AW67>0),1/('10   Trucks'!$AW67*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D68,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",IF(K68=0,0,'19 Truck Optimization'!BB68),0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L68>0,AQ68*T68*'10   Trucks'!$N68*M68/L68,0)","v":0},{"$f":"IF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(TRUNC(R68/'10   Trucks'!$N68)<TRUNC(S68/'10   Trucks'!$N68),TRUNC(S68/'10   Trucks'!$N68),TRUNC(R68/'10   Trucks'!$N68)),\n0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A68,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A68,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A68,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A68,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A68,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF(C68=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A68,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A68,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T68*\nIF(AND(B68=\"D\",OR(LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B68=\"D\",LEFT(J68,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A68,\"0\"),\"-\",\"C-\",C68,\"-\",J68),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('10   Trucks'!$Y68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$O$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$O$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AF68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AF68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AF68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AF68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('10   Trucks'!$Z68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$O$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$O$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AG68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AG68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AG68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AG68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nIF('10   Trucks'!$AA68>=0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$O$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$O$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$P$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$Q$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$R$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA68<0,\nIF(((VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D68,Equipment[],Equipment!$Y$2))*AH68^4 + (VLOOKUP(D68,Equipment[],Equipment!$Z$2))*AH68^3 + (VLOOKUP(D68,Equipment[],Equipment!$AA$2))*AH68^2+(VLOOKUP(D68,Equipment[],Equipment!$AB$2))*AH68+ (VLOOKUP(D68,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D68,2)=\"Tk\",\nIF('10   Trucks'!$Y68<0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2))),\nIF(AND(Y68>0,AI68<6%),1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y68>=0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AI68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AI68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AI68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AI68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D68,2)=\"Tk\",\nIF('10   Trucks'!$Z68<0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2))),\nIF(AND(Z68>0,AJ68<6%),1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z68>=0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AJ68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AJ68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AJ68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AJ68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D68,2)=\"Tk\",\nIF('10   Trucks'!$AA68<0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$T$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$U$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$V$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$W$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$X$2))),\nIF(AND(AA68>0,AK68<6%),1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA68>=0,\nIF(((VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D68,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AD$2))*AK68^4 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AE$2))*AK68^3 + (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AF$2))*AK68^2+(VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AG$2))*AK68+ (VLOOKUP('10   Trucks'!$D68,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AR68>0),1/('10   Trucks'!$AR68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AS68>0),1/('10   Trucks'!$AS68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AT68>0),1/('10   Trucks'!$AT68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AU68>0),1/('10   Trucks'!$AU68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AV68>0),1/('10   Trucks'!$AV68*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D68,2)=\"Tk\",'10   Trucks'!$AW68>0),1/('10   Trucks'!$AW68*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D69,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",IF(K69=0,0,'19 Truck Optimization'!BB69),0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L69>0,AQ69*T69*'10   Trucks'!$N69*M69/L69,0)","v":0},{"$f":"IF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(TRUNC(R69/'10   Trucks'!$N69)<TRUNC(S69/'10   Trucks'!$N69),TRUNC(S69/'10   Trucks'!$N69),TRUNC(R69/'10   Trucks'!$N69)),\n0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A69,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A69,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A69,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A69,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A69,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF(C69=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A69,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A69,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T69*\nIF(AND(B69=\"D\",OR(LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B69=\"D\",LEFT(J69,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A69,\"0\"),\"-\",\"C-\",C69,\"-\",J69),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('10   Trucks'!$Y69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$O$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$O$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AF69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AF69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AF69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AF69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('10   Trucks'!$Z69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$O$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$O$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AG69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AG69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AG69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AG69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nIF('10   Trucks'!$AA69>=0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$O$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$O$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$P$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$Q$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$R$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA69<0,\nIF(((VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D69,Equipment[],Equipment!$Y$2))*AH69^4 + (VLOOKUP(D69,Equipment[],Equipment!$Z$2))*AH69^3 + (VLOOKUP(D69,Equipment[],Equipment!$AA$2))*AH69^2+(VLOOKUP(D69,Equipment[],Equipment!$AB$2))*AH69+ (VLOOKUP(D69,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D69,2)=\"Tk\",\nIF('10   Trucks'!$Y69<0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2))),\nIF(AND(Y69>0,AI69<6%),1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y69>=0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AI69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AI69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AI69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AI69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D69,2)=\"Tk\",\nIF('10   Trucks'!$Z69<0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2))),\nIF(AND(Z69>0,AJ69<6%),1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z69>=0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AJ69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AJ69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AJ69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AJ69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D69,2)=\"Tk\",\nIF('10   Trucks'!$AA69<0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$T$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$U$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$V$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$W$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$X$2))),\nIF(AND(AA69>0,AK69<6%),1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA69>=0,\nIF(((VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D69,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AD$2))*AK69^4 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AE$2))*AK69^3 + (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AF$2))*AK69^2+(VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AG$2))*AK69+ (VLOOKUP('10   Trucks'!$D69,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AR69>0),1/('10   Trucks'!$AR69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AS69>0),1/('10   Trucks'!$AS69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AT69>0),1/('10   Trucks'!$AT69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AU69>0),1/('10   Trucks'!$AU69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AV69>0),1/('10   Trucks'!$AV69*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D69,2)=\"Tk\",'10   Trucks'!$AW69>0),1/('10   Trucks'!$AW69*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D70,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",IF(K70=0,0,'19 Truck Optimization'!BB70),0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L70>0,AQ70*T70*'10   Trucks'!$N70*M70/L70,0)","v":0},{"$f":"IF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(TRUNC(R70/'10   Trucks'!$N70)<TRUNC(S70/'10   Trucks'!$N70),TRUNC(S70/'10   Trucks'!$N70),TRUNC(R70/'10   Trucks'!$N70)),\n0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A70,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A70,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A70,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A70,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A70,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF(C70=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A70,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A70,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T70*\nIF(AND(B70=\"D\",OR(LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B70=\"D\",LEFT(J70,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A70,\"0\"),\"-\",\"C-\",C70,\"-\",J70),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('10   Trucks'!$Y70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$O$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$O$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AF70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AF70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AF70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AF70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('10   Trucks'!$Z70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$O$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$O$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AG70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AG70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AG70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AG70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nIF('10   Trucks'!$AA70>=0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$O$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$O$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$P$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$Q$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$R$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA70<0,\nIF(((VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D70,Equipment[],Equipment!$Y$2))*AH70^4 + (VLOOKUP(D70,Equipment[],Equipment!$Z$2))*AH70^3 + (VLOOKUP(D70,Equipment[],Equipment!$AA$2))*AH70^2+(VLOOKUP(D70,Equipment[],Equipment!$AB$2))*AH70+ (VLOOKUP(D70,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D70,2)=\"Tk\",\nIF('10   Trucks'!$Y70<0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2))),\nIF(AND(Y70>0,AI70<6%),1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y70>=0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AI70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AI70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AI70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AI70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D70,2)=\"Tk\",\nIF('10   Trucks'!$Z70<0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2))),\nIF(AND(Z70>0,AJ70<6%),1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z70>=0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AJ70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AJ70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AJ70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AJ70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D70,2)=\"Tk\",\nIF('10   Trucks'!$AA70<0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$T$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$U$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$V$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$W$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$X$2))),\nIF(AND(AA70>0,AK70<6%),1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA70>=0,\nIF(((VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D70,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AD$2))*AK70^4 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AE$2))*AK70^3 + (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AF$2))*AK70^2+(VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AG$2))*AK70+ (VLOOKUP('10   Trucks'!$D70,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AR70>0),1/('10   Trucks'!$AR70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AS70>0),1/('10   Trucks'!$AS70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AT70>0),1/('10   Trucks'!$AT70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AU70>0),1/('10   Trucks'!$AU70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AV70>0),1/('10   Trucks'!$AV70*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D70,2)=\"Tk\",'10   Trucks'!$AW70>0),1/('10   Trucks'!$AW70*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D71,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",IF(K71=0,0,'19 Truck Optimization'!BB71),0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L71>0,AQ71*T71*'10   Trucks'!$N71*M71/L71,0)","v":0},{"$f":"IF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(TRUNC(R71/'10   Trucks'!$N71)<TRUNC(S71/'10   Trucks'!$N71),TRUNC(S71/'10   Trucks'!$N71),TRUNC(R71/'10   Trucks'!$N71)),\n0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A71,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A71,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A71,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A71,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A71,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF(C71=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A71,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A71,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T71*\nIF(AND(B71=\"D\",OR(LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B71=\"D\",LEFT(J71,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A71,\"0\"),\"-\",\"C-\",C71,\"-\",J71),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('10   Trucks'!$Y71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$O$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$O$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AF71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AF71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AF71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AF71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('10   Trucks'!$Z71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$O$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$O$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AG71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AG71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AG71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AG71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nIF('10   Trucks'!$AA71>=0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$O$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$O$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$P$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$Q$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$R$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA71<0,\nIF(((VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D71,Equipment[],Equipment!$Y$2))*AH71^4 + (VLOOKUP(D71,Equipment[],Equipment!$Z$2))*AH71^3 + (VLOOKUP(D71,Equipment[],Equipment!$AA$2))*AH71^2+(VLOOKUP(D71,Equipment[],Equipment!$AB$2))*AH71+ (VLOOKUP(D71,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D71,2)=\"Tk\",\nIF('10   Trucks'!$Y71<0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2))),\nIF(AND(Y71>0,AI71<6%),1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y71>=0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AI71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AI71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AI71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AI71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D71,2)=\"Tk\",\nIF('10   Trucks'!$Z71<0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2))),\nIF(AND(Z71>0,AJ71<6%),1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z71>=0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AJ71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AJ71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AJ71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AJ71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D71,2)=\"Tk\",\nIF('10   Trucks'!$AA71<0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$T$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$U$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$V$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$W$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$X$2))),\nIF(AND(AA71>0,AK71<6%),1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA71>=0,\nIF(((VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D71,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AD$2))*AK71^4 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AE$2))*AK71^3 + (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AF$2))*AK71^2+(VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AG$2))*AK71+ (VLOOKUP('10   Trucks'!$D71,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AR71>0),1/('10   Trucks'!$AR71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AS71>0),1/('10   Trucks'!$AS71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AT71>0),1/('10   Trucks'!$AT71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AU71>0),1/('10   Trucks'!$AU71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AV71>0),1/('10   Trucks'!$AV71*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D71,2)=\"Tk\",'10   Trucks'!$AW71>0),1/('10   Trucks'!$AW71*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D72,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",IF(K72=0,0,'19 Truck Optimization'!BB72),0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L72>0,AQ72*T72*'10   Trucks'!$N72*M72/L72,0)","v":0},{"$f":"IF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(TRUNC(R72/'10   Trucks'!$N72)<TRUNC(S72/'10   Trucks'!$N72),TRUNC(S72/'10   Trucks'!$N72),TRUNC(R72/'10   Trucks'!$N72)),\n0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A72,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A72,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A72,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A72,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A72,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF(C72=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A72,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A72,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T72*\nIF(AND(B72=\"D\",OR(LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B72=\"D\",LEFT(J72,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A72,\"0\"),\"-\",\"C-\",C72,\"-\",J72),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('10   Trucks'!$Y72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$O$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$O$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AF72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AF72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AF72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AF72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('10   Trucks'!$Z72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$O$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$O$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AG72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AG72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AG72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AG72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nIF('10   Trucks'!$AA72>=0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$O$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$O$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$P$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$Q$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$R$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA72<0,\nIF(((VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D72,Equipment[],Equipment!$Y$2))*AH72^4 + (VLOOKUP(D72,Equipment[],Equipment!$Z$2))*AH72^3 + (VLOOKUP(D72,Equipment[],Equipment!$AA$2))*AH72^2+(VLOOKUP(D72,Equipment[],Equipment!$AB$2))*AH72+ (VLOOKUP(D72,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D72,2)=\"Tk\",\nIF('10   Trucks'!$Y72<0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2))),\nIF(AND(Y72>0,AI72<6%),1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y72>=0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AI72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AI72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AI72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AI72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D72,2)=\"Tk\",\nIF('10   Trucks'!$Z72<0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2))),\nIF(AND(Z72>0,AJ72<6%),1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z72>=0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AJ72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AJ72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AJ72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AJ72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D72,2)=\"Tk\",\nIF('10   Trucks'!$AA72<0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$T$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$U$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$V$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$W$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$X$2))),\nIF(AND(AA72>0,AK72<6%),1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA72>=0,\nIF(((VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D72,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AD$2))*AK72^4 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AE$2))*AK72^3 + (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AF$2))*AK72^2+(VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AG$2))*AK72+ (VLOOKUP('10   Trucks'!$D72,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AR72>0),1/('10   Trucks'!$AR72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AS72>0),1/('10   Trucks'!$AS72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AT72>0),1/('10   Trucks'!$AT72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AU72>0),1/('10   Trucks'!$AU72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AV72>0),1/('10   Trucks'!$AV72*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D72,2)=\"Tk\",'10   Trucks'!$AW72>0),1/('10   Trucks'!$AW72*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D73,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",IF(K73=0,0,'19 Truck Optimization'!BB73),0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L73>0,AQ73*T73*'10   Trucks'!$N73*M73/L73,0)","v":0},{"$f":"IF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(TRUNC(R73/'10   Trucks'!$N73)<TRUNC(S73/'10   Trucks'!$N73),TRUNC(S73/'10   Trucks'!$N73),TRUNC(R73/'10   Trucks'!$N73)),\n0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A73,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A73,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A73,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A73,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A73,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF(C73=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A73,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A73,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73*\nIF(AND(B73=\"D\",OR(LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B73=\"D\",LEFT(J73,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A73,\"0\"),\"-\",\"C-\",C73,\"-\",J73),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('10   Trucks'!$Y73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$O$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$O$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AF73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AF73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AF73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AF73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('10   Trucks'!$Z73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$O$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$O$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AG73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AG73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AG73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AG73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nIF('10   Trucks'!$AA73>=0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$O$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$O$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$P$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$Q$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$R$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA73<0,\nIF(((VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D73,Equipment[],Equipment!$Y$2))*AH73^4 + (VLOOKUP(D73,Equipment[],Equipment!$Z$2))*AH73^3 + (VLOOKUP(D73,Equipment[],Equipment!$AA$2))*AH73^2+(VLOOKUP(D73,Equipment[],Equipment!$AB$2))*AH73+ (VLOOKUP(D73,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D73,2)=\"Tk\",\nIF('10   Trucks'!$Y73<0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2))),\nIF(AND(Y73>0,AI73<6%),1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y73>=0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AI73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AI73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AI73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AI73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D73,2)=\"Tk\",\nIF('10   Trucks'!$Z73<0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2))),\nIF(AND(Z73>0,AJ73<6%),1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z73>=0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AJ73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AJ73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AJ73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AJ73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D73,2)=\"Tk\",\nIF('10   Trucks'!$AA73<0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$T$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$U$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$V$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$W$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$X$2))),\nIF(AND(AA73>0,AK73<6%),1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA73>=0,\nIF(((VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D73,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AD$2))*AK73^4 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AE$2))*AK73^3 + (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AF$2))*AK73^2+(VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AG$2))*AK73+ (VLOOKUP('10   Trucks'!$D73,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AR73>0),1/('10   Trucks'!$AR73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AS73>0),1/('10   Trucks'!$AS73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AT73>0),1/('10   Trucks'!$AT73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AU73>0),1/('10   Trucks'!$AU73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AV73>0),1/('10   Trucks'!$AV73*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D73,2)=\"Tk\",'10   Trucks'!$AW73>0),1/('10   Trucks'!$AW73*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D74,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",IF(K74=0,0,'19 Truck Optimization'!BB74),0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L74>0,AQ74*T74*'10   Trucks'!$N74*M74/L74,0)","v":0},{"$f":"IF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(TRUNC(R74/'10   Trucks'!$N74)<TRUNC(S74/'10   Trucks'!$N74),TRUNC(S74/'10   Trucks'!$N74),TRUNC(R74/'10   Trucks'!$N74)),\n0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A74,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A74,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A74,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A74,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A74,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF(C74=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A74,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A74,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T74*\nIF(AND(B74=\"D\",OR(LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B74=\"D\",LEFT(J74,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A74,\"0\"),\"-\",\"C-\",C74,\"-\",J74),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('10   Trucks'!$Y74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$O$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$O$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AF74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AF74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AF74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AF74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('10   Trucks'!$Z74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$O$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$O$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AG74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AG74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AG74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AG74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nIF('10   Trucks'!$AA74>=0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$O$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$O$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$P$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$Q$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$R$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA74<0,\nIF(((VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D74,Equipment[],Equipment!$Y$2))*AH74^4 + (VLOOKUP(D74,Equipment[],Equipment!$Z$2))*AH74^3 + (VLOOKUP(D74,Equipment[],Equipment!$AA$2))*AH74^2+(VLOOKUP(D74,Equipment[],Equipment!$AB$2))*AH74+ (VLOOKUP(D74,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D74,2)=\"Tk\",\nIF('10   Trucks'!$Y74<0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2))),\nIF(AND(Y74>0,AI74<6%),1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y74>=0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AI74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AI74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AI74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AI74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D74,2)=\"Tk\",\nIF('10   Trucks'!$Z74<0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2))),\nIF(AND(Z74>0,AJ74<6%),1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z74>=0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AJ74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AJ74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AJ74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AJ74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D74,2)=\"Tk\",\nIF('10   Trucks'!$AA74<0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$T$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$U$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$V$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$W$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$X$2))),\nIF(AND(AA74>0,AK74<6%),1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA74>=0,\nIF(((VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D74,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AD$2))*AK74^4 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AE$2))*AK74^3 + (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AF$2))*AK74^2+(VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AG$2))*AK74+ (VLOOKUP('10   Trucks'!$D74,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AR74>0),1/('10   Trucks'!$AR74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AS74>0),1/('10   Trucks'!$AS74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AT74>0),1/('10   Trucks'!$AT74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AU74>0),1/('10   Trucks'!$AU74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AV74>0),1/('10   Trucks'!$AV74*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D74,2)=\"Tk\",'10   Trucks'!$AW74>0),1/('10   Trucks'!$AW74*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D75,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",IF(K75=0,0,'19 Truck Optimization'!BB75),0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L75>0,AQ75*T75*'10   Trucks'!$N75*M75/L75,0)","v":0},{"$f":"IF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(TRUNC(R75/'10   Trucks'!$N75)<TRUNC(S75/'10   Trucks'!$N75),TRUNC(S75/'10   Trucks'!$N75),TRUNC(R75/'10   Trucks'!$N75)),\n0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A75,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A75,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A75,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A75,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A75,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF(C75=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A75,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A75,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T75*\nIF(AND(B75=\"D\",OR(LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B75=\"D\",LEFT(J75,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A75,\"0\"),\"-\",\"C-\",C75,\"-\",J75),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('10   Trucks'!$Y75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$O$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$O$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AF75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AF75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AF75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AF75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('10   Trucks'!$Z75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$O$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$O$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AG75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AG75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AG75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AG75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nIF('10   Trucks'!$AA75>=0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$O$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$O$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$P$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$Q$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$R$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA75<0,\nIF(((VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D75,Equipment[],Equipment!$Y$2))*AH75^4 + (VLOOKUP(D75,Equipment[],Equipment!$Z$2))*AH75^3 + (VLOOKUP(D75,Equipment[],Equipment!$AA$2))*AH75^2+(VLOOKUP(D75,Equipment[],Equipment!$AB$2))*AH75+ (VLOOKUP(D75,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D75,2)=\"Tk\",\nIF('10   Trucks'!$Y75<0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2))),\nIF(AND(Y75>0,AI75<6%),1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y75>=0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AI75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AI75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AI75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AI75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D75,2)=\"Tk\",\nIF('10   Trucks'!$Z75<0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2))),\nIF(AND(Z75>0,AJ75<6%),1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z75>=0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AJ75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AJ75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AJ75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AJ75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D75,2)=\"Tk\",\nIF('10   Trucks'!$AA75<0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$T$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$U$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$V$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$W$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$X$2))),\nIF(AND(AA75>0,AK75<6%),1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA75>=0,\nIF(((VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D75,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AD$2))*AK75^4 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AE$2))*AK75^3 + (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AF$2))*AK75^2+(VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AG$2))*AK75+ (VLOOKUP('10   Trucks'!$D75,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AR75>0),1/('10   Trucks'!$AR75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AS75>0),1/('10   Trucks'!$AS75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AT75>0),1/('10   Trucks'!$AT75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AU75>0),1/('10   Trucks'!$AU75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AV75>0),1/('10   Trucks'!$AV75*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D75,2)=\"Tk\",'10   Trucks'!$AW75>0),1/('10   Trucks'!$AW75*1609.344/60),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(LEFT(D76,2)=\"Tk\",'4   Earthwork'!$M$15:$M$93,0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",IF(K76=0,0,'19 Truck Optimization'!BB76),0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$134,'11   Loader Shovel'!$P$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$158,'9  Excavator'!$L$13-4),\n0))","v":0},{"$f":"IF(L76>0,AQ76*T76*'10   Trucks'!$N76*M76/L76,0)","v":0},{"$f":"IF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$N$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$Q$13-4),\n0))","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BC$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(TRUNC(R76/'10   Trucks'!$N76)<TRUNC(S76/'10   Trucks'!$N76),TRUNC(S76/'10   Trucks'!$N76),TRUNC(R76/'10   Trucks'!$N76)),\n0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$O$2),\nVLOOKUP(A76,Quantities[],Quantities!$O$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$Q$2),\nVLOOKUP(A76,Quantities[],Quantities!$Q$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$S$2),\nVLOOKUP(A76,Quantities[],Quantities!$S$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$P$2),\nVLOOKUP(A76,Quantities[],Quantities!$P$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$R$2),\nVLOOKUP(A76,Quantities[],Quantities!$R$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF(C76=\"b\",\nVLOOKUP(INDEX(Quantities!$A$24:$A$25,MATCH($A76,Quantities!$C$24:$C$25)),Quantities!$A$24:$AN$25,Quantities!$T$2),\nVLOOKUP(A76,Quantities[],Quantities!$T$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BI$2),\n0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T76*\nIF(AND(B76=\"D\",OR(LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ld\")),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'11   Loader Shovel'!$E$15:$Q$80,'11   Loader Shovel'!$L$13-4),\nIF(AND(B76=\"D\",LEFT(J76,2)=\"Ex\"),\nVLOOKUP(CONCATENATE(TEXT(A76,\"0\"),\"-\",\"C-\",C76,\"-\",J76),'9  Excavator'!$E$15:$Q$76,'9  Excavator'!$O$13-4),\n0))","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BJ$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$BK$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('10   Trucks'!$Y76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$O$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$O$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Y76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AF76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AF76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AF76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AF76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('10   Trucks'!$Z76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$O$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$O$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$Z76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AG76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AG76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AG76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AG76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nIF('10   Trucks'!$AA76>=0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$O$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$O$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$P$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$Q$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$R$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$S$2))),\nIF('10   Trucks'!$AA76<0,\nIF(((VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP(D76,Equipment[],Equipment!$Y$2))*AH76^4 + (VLOOKUP(D76,Equipment[],Equipment!$Z$2))*AH76^3 + (VLOOKUP(D76,Equipment[],Equipment!$AA$2))*AH76^2+(VLOOKUP(D76,Equipment[],Equipment!$AB$2))*AH76+ (VLOOKUP(D76,Equipment[],Equipment!$AC$2))),\n0)))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D76,2)=\"Tk\",\nIF('10   Trucks'!$Y76<0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2))),\nIF(AND(Y76>0,AI76<6%),1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Y76>=0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AI76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AI76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AI76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AI76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D76,2)=\"Tk\",\nIF('10   Trucks'!$Z76<0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2))),\nIF(AND(Z76>0,AJ76<6%),1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(Z76>=0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AJ76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AJ76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AJ76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AJ76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2))),\n0))))","v":false},{"$f":"IF(LEFT('10   Trucks'!$D76,2)=\"Tk\",\nIF('10   Trucks'!$AA76<0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$T$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$U$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$V$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$W$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$X$2))),\nIF(AND(AA76>0,AK76<6%),1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048),\nIF(AA76>=0,\nIF(((VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2)))<(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),(1/(VLOOKUP('10   Trucks'!$D76,Equipment[], Equipment!$AI$2)*88*0.3048)),\n(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AD$2))*AK76^4 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AE$2))*AK76^3 + (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AF$2))*AK76^2+(VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AG$2))*AK76+ (VLOOKUP('10   Trucks'!$D76,Equipment[],Equipment!$AH$2))),\n0))))","v":false},null,{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AR76>0),1/('10   Trucks'!$AR76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AS76>0),1/('10   Trucks'!$AS76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AT76>0),1/('10   Trucks'!$AT76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AU76>0),1/('10   Trucks'!$AU76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AV76>0),1/('10   Trucks'!$AV76*1609.344/60),0)","v":0},{"$f":"IF(AND(LEFT('10   Trucks'!$D76,2)=\"Tk\",'10   Trucks'!$AW76>0),1/('10   Trucks'!$AW76*1609.344/60),0)","v":0}]

{"sheet":"11   Loader Shovel","index":14,"n_rows":76,"n_cols":17,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Productivity and Hours Required for Front End Loader Use or Hydraulic Shovel Use",null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44512}]
[null,null,null,null,"Assumptions:      "]
[null,null,null,null,"Uses cover volume to calculate loading time of cover material "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERFORMANCE FACTORS"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Hauling Equipment ID","Loose/Stockpile Volume (cy)","Loader/ Shovel Cycle Time (min)","Per Loader/Shovel Productivity (cy/hr)","Loader/ Shovel Task Time (hrs)","Max of Loader/Shovel or Truck Task Time (hrs)","Net Bucket Capacity (cy)","Work Hour (min/hr)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk4\"))=1,\"Tk4\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",\"Tk5\"))=1,\"Tk5\",\n\"Tk6\"\n))))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),P15/L15*Q15,0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),K15/M15,0)","v":0},{"$f":"IF(AND(B15=\"C\",OR(LEFT(D15,2)=\"Sc\",LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A15,\"0\"),\"-\",\"D-\",C15,\"-\",J15), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk1\"))=1,\"Tk1\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk2\"))=1,\"Tk2\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk3\"))=1,\"Tk3\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk4\"))=1,\"Tk4\",\nIF(\nCOUNTIF($E$15:$E$80,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",\"Tk5\"))=1,\"Tk5\",\n\"Tk6\"\n))))),\n\"--\")","v":"--"},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$BA$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),P16/L16*Q16,0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),K16/M16,0)","v":0},{"$f":"IF(AND(B16=\"C\",OR(LEFT(D16,2)=\"Sc\",LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A16,\"0\"),\"-\",\"D-\",C16,\"-\",J16), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B17=\"C\",OR(LEFT(D17,2)=\"Sc\",LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A17,\"0\"),\"-\",\"D-\",C17,\"-\",J17), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B18=\"C\",OR(LEFT(D18,2)=\"Sc\",LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A18,\"0\"),\"-\",\"D-\",C18,\"-\",J18), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B19=\"C\",OR(LEFT(D19,2)=\"Sc\",LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A19,\"0\"),\"-\",\"D-\",C19,\"-\",J19), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B20=\"C\",OR(LEFT(D20,2)=\"Sc\",LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A20,\"0\"),\"-\",\"D-\",C20,\"-\",J20), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B21=\"C\",OR(LEFT(D21,2)=\"Sc\",LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A21,\"0\"),\"-\",\"D-\",C21,\"-\",J21), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B22=\"C\",OR(LEFT(D22,2)=\"Sc\",LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A22,\"0\"),\"-\",\"D-\",C22,\"-\",J22), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},"--",{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B23=\"C\",OR(LEFT(D23,2)=\"Sc\",LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A23,\"0\"),\"-\",\"D-\",C23,\"-\",J23), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B24=\"C\",OR(LEFT(D24,2)=\"Sc\",LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A24,\"0\"),\"-\",\"D-\",C24,\"-\",J24), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B25=\"C\",OR(LEFT(D25,2)=\"Sc\",LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A25,\"0\"),\"-\",\"D-\",C25,\"-\",J25), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},"--",{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B26=\"C\",OR(LEFT(D26,2)=\"Sc\",LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A26,\"0\"),\"-\",\"D-\",C26,\"-\",J26), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B27=\"C\",OR(LEFT(D27,2)=\"Sc\",LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A27,\"0\"),\"-\",\"D-\",C27,\"-\",J27), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B28=\"C\",OR(LEFT(D28,2)=\"Sc\",LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A28,\"0\"),\"-\",\"D-\",C28,\"-\",J28), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B29=\"C\",OR(LEFT(D29,2)=\"Sc\",LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A29,\"0\"),\"-\",\"D-\",C29,\"-\",J29), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},"--",{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B30=\"C\",OR(LEFT(D30,2)=\"Sc\",LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A30,\"0\"),\"-\",\"D-\",C30,\"-\",J30), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":119623.81481481482},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,38.334140407097507,{"$f":"IF(AND(B31=\"C\",OR(LEFT(D31,2)=\"Sc\",LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A31,\"0\"),\"-\",\"D-\",C31,\"-\",J31), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":39.064465036121121},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":114889.4074074074},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,36.816972286511188,{"$f":"IF(AND(B32=\"C\",OR(LEFT(D32,2)=\"Sc\",LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A32,\"0\"),\"-\",\"D-\",C32,\"-\",J32), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":40.727426869671319},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":28732.6},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,9.2075271497240525,{"$f":"IF(AND(B33=\"C\",OR(LEFT(D33,2)=\"Sc\",LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A33,\"0\"),\"-\",\"D-\",C33,\"-\",J33), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":9.2075271497240525},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":62443.723333333342},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,20.010450774434755,{"$f":"IF(AND(B34=\"C\",OR(LEFT(D34,2)=\"Sc\",LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A34,\"0\"),\"-\",\"D-\",C34,\"-\",J34), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":22.135828123040291},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":76780.08},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,24.60461883567741,{"$f":"IF(AND(B35=\"C\",OR(LEFT(D35,2)=\"Sc\",LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A35,\"0\"),\"-\",\"D-\",C35,\"-\",J35), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":25.494249536141524},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},"Tk4",{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":16133.333333333334},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$BA$2),0)","v":0.45},3120.5555555555552,5.1700195834075133,{"$f":"IF(AND(B36=\"C\",OR(LEFT(D36,2)=\"Sc\",LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A36,\"0\"),\"-\",\"D-\",C36,\"-\",J36), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":5.7191447699555287},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$AZ$2),0)","v":28.084999999999997},{"$f":"IF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":50}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B37=\"C\",OR(LEFT(D37,2)=\"Sc\",LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A37,\"0\"),\"-\",\"D-\",C37,\"-\",J37), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B38=\"C\",OR(LEFT(D38,2)=\"Sc\",LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A38,\"0\"),\"-\",\"D-\",C38,\"-\",J38), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B39=\"C\",OR(LEFT(D39,2)=\"Sc\",LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A39,\"0\"),\"-\",\"D-\",C39,\"-\",J39), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B40=\"C\",OR(LEFT(D40,2)=\"Sc\",LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A40,\"0\"),\"-\",\"D-\",C40,\"-\",J40), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B41=\"C\",OR(LEFT(D41,2)=\"Sc\",LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A41,\"0\"),\"-\",\"D-\",C41,\"-\",J41), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},"--",{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B42=\"C\",OR(LEFT(D42,2)=\"Sc\",LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A42,\"0\"),\"-\",\"D-\",C42,\"-\",J42), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B43=\"C\",OR(LEFT(D43,2)=\"Sc\",LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A43,\"0\"),\"-\",\"D-\",C43,\"-\",J43), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B44=\"C\",OR(LEFT(D44,2)=\"Sc\",LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A44,\"0\"),\"-\",\"D-\",C44,\"-\",J44), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B45=\"C\",OR(LEFT(D45,2)=\"Sc\",LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A45,\"0\"),\"-\",\"D-\",C45,\"-\",J45), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},"--",{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B46=\"C\",OR(LEFT(D46,2)=\"Sc\",LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A46,\"0\"),\"-\",\"D-\",C46,\"-\",J46), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B47=\"C\",OR(LEFT(D47,2)=\"Sc\",LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A47,\"0\"),\"-\",\"D-\",C47,\"-\",J47), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B48=\"C\",OR(LEFT(D48,2)=\"Sc\",LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A48,\"0\"),\"-\",\"D-\",C48,\"-\",J48), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B49=\"C\",OR(LEFT(D49,2)=\"Sc\",LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A49,\"0\"),\"-\",\"D-\",C49,\"-\",J49), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B50=\"C\",OR(LEFT(D50,2)=\"Sc\",LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A50,\"0\"),\"-\",\"D-\",C50,\"-\",J50), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B51=\"C\",OR(LEFT(D51,2)=\"Sc\",LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A51,\"0\"),\"-\",\"D-\",C51,\"-\",J51), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B52=\"C\",OR(LEFT(D52,2)=\"Sc\",LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A52,\"0\"),\"-\",\"D-\",C52,\"-\",J52), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B53=\"C\",OR(LEFT(D53,2)=\"Sc\",LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A53,\"0\"),\"-\",\"D-\",C53,\"-\",J53), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B54=\"C\",OR(LEFT(D54,2)=\"Sc\",LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A54,\"0\"),\"-\",\"D-\",C54,\"-\",J54), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B55=\"C\",OR(LEFT(D55,2)=\"Sc\",LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A55,\"0\"),\"-\",\"D-\",C55,\"-\",J55), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B56=\"C\",OR(LEFT(D56,2)=\"Sc\",LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A56,\"0\"),\"-\",\"D-\",C56,\"-\",J56), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B57=\"C\",OR(LEFT(D57,2)=\"Sc\",LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A57,\"0\"),\"-\",\"D-\",C57,\"-\",J57), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},"--",{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B58=\"C\",OR(LEFT(D58,2)=\"Sc\",LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A58,\"0\"),\"-\",\"D-\",C58,\"-\",J58), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B59=\"C\",OR(LEFT(D59,2)=\"Sc\",LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A59,\"0\"),\"-\",\"D-\",C59,\"-\",J59), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B60=\"C\",OR(LEFT(D60,2)=\"Sc\",LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A60,\"0\"),\"-\",\"D-\",C60,\"-\",J60), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B61=\"C\",OR(LEFT(D61,2)=\"Sc\",LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A61,\"0\"),\"-\",\"D-\",C61,\"-\",J61), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B62=\"C\",OR(LEFT(D62,2)=\"Sc\",LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A62,\"0\"),\"-\",\"D-\",C62,\"-\",J62), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B63=\"C\",OR(LEFT(D63,2)=\"Sc\",LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A63,\"0\"),\"-\",\"D-\",C63,\"-\",J63), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B64=\"C\",OR(LEFT(D64,2)=\"Sc\",LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A64,\"0\"),\"-\",\"D-\",C64,\"-\",J64), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B65=\"C\",OR(LEFT(D65,2)=\"Sc\",LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A65,\"0\"),\"-\",\"D-\",C65,\"-\",J65), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B66=\"C\",OR(LEFT(D66,2)=\"Sc\",LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A66,\"0\"),\"-\",\"D-\",C66,\"-\",J66), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B67=\"C\",OR(LEFT(D67,2)=\"Sc\",LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A67,\"0\"),\"-\",\"D-\",C67,\"-\",J67), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B68=\"C\",OR(LEFT(D68,2)=\"Sc\",LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A68,\"0\"),\"-\",\"D-\",C68,\"-\",J68), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B69=\"C\",OR(LEFT(D69,2)=\"Sc\",LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A69,\"0\"),\"-\",\"D-\",C69,\"-\",J69), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B70=\"C\",OR(LEFT(D70,2)=\"Sc\",LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A70,\"0\"),\"-\",\"D-\",C70,\"-\",J70), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B71=\"C\",OR(LEFT(D71,2)=\"Sc\",LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A71,\"0\"),\"-\",\"D-\",C71,\"-\",J71), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B72=\"C\",OR(LEFT(D72,2)=\"Sc\",LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A72,\"0\"),\"-\",\"D-\",C72,\"-\",J72), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B73=\"C\",OR(LEFT(D73,2)=\"Sc\",LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A73,\"0\"),\"-\",\"D-\",C73,\"-\",J73), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B74=\"C\",OR(LEFT(D74,2)=\"Sc\",LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A74,\"0\"),\"-\",\"D-\",C74,\"-\",J74), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B75=\"C\",OR(LEFT(D75,2)=\"Sc\",LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A75,\"0\"),\"-\",\"D-\",C75,\"-\",J75), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},"--",{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'4   Earthwork'!$M$15:$M$109,0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$BA$2),0)","v":0},0,0,{"$f":"IF(AND(B76=\"C\",OR(LEFT(D76,2)=\"Sc\",LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\")),\nVLOOKUP( CONCATENATE(TEXT(A76,\"0\"),\"-\",\"D-\",C76,\"-\",J76), '10   Trucks'!$E$15:$AW$76, '10   Trucks'!$Q$13-4),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$AZ$2),0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0}]

{"sheet":"12 Scrapers","index":15,"n_rows":76,"n_cols":30,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Productivity for Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44512}]
[null,null,null,null,"Notes and Assumptions:      "]
[null,null,null,null,"Uses volumes of stockpile or cover for hauling and grading times"]
[null,null,null,null,"Haul & Scrape Grade (%) assumes positive is downhill"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[null,null,null,null,null,"Number of scrapers used for grading cover = ",1]
[null,null,null,null,null,{"$f":"5280*0.3048","v":1609.3440000000001},"meters/mile"]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Item","Activity","Material","Eq","ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loose/Stockpile Volume (cy)","Total Haul Distance One Way (feet)","Haul & Scrape Grade (%)","Rolling Resistance (%)","Effective Grade Uphill (%)","Effective Grade Downhill (%)","Load Time (min)","Maneuver & Spread Time (min)","Full Scraper Haul Speed (mph)","Empty Scraper Return Speed (mph)","Scraper R/T Cycle Task Time (min)","Pusher Cycle Time (min/cycle)","Rated Load (lb)","Soil Weight (lbs/cy)","Heaped Capacity (cy)","Work Hour (min/hr)","Cycles per Scraper per Hr","Productivity per Heaped Scraper (cy/hr)","Total Task Time (hrs)","Number of Scrapers ","Task Time w All Scrapers (hrs)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D15,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BI$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15+M15>0,ABS(L15)+M15,0),0\n)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(L15-M15<0,0,ABS(L15)-M15),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Y$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$Y$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$Y$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$Z$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AA$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AB$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$O$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$O$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$O$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$P$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$Q$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$R$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$T$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$T$2)*N15^4+VLOOKUP(D15,Equipment[],Equipment!$U$2)*N15^3+VLOOKUP(D15,Equipment[],Equipment!$V$2)*N15^2+VLOOKUP(D15,Equipment[],Equipment!$W$2)*N15+VLOOKUP(D15,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D15,Equipment[],Equipment!$AD$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D15,Equipment[],Equipment!$AD$2)*O15^4+VLOOKUP(D15,Equipment[],Equipment!$AE$2)*O15^3+VLOOKUP(D15,Equipment[],Equipment!$AF$2)*O15^2+VLOOKUP(D15,Equipment[],Equipment!$AG$2)*O15+VLOOKUP(D15,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",(K15/(S15*88))+(K15/(R15*88))+P15+Q15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(C15=\"a\",C15=\"f\"),\nVLOOKUP(D15,Equipment[],Equipment!$BO$2)+VLOOKUP(D15,Equipment[],Equipment!$BP$2)+VLOOKUP(D15,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nVLOOKUP(D15,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(OR(C15=\"a\",C15=\"c\",C15=\"f\"),VLOOKUP(A15,Quantities[],Quantities!$Y$2),VLOOKUP(A15,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",Y15/T15,)","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\n(TRUNC(Z15))*(MIN(X15,(V15/W15))),\n0)","v":0},{"$f":"IF(AA15>0,J15/AA15,0)","v":0},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN15)","v":0},{"$f":"IF(AC15>0,AB15/AC15,0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(LEFT(D16,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":2200000},{"$f":"IF(LEFT(D16,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":1820},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":-0.157},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BI$2),0)","v":2.5000000000000001E-2},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16+M16>0,ABS(L16)+M16,0),0\n)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(L16-M16<0,0,ABS(L16)-M16),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BM$2),\n0)","v":0.85},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BN$2),\n0)","v":0.65},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Y$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$Y$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$Y$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$Z$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AA$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AB$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$O$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$O$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$O$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$P$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$Q$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$R$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":28.678670410953877},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$T$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$T$2)*N16^4+VLOOKUP(D16,Equipment[],Equipment!$U$2)*N16^3+VLOOKUP(D16,Equipment[],Equipment!$V$2)*N16^2+VLOOKUP(D16,Equipment[],Equipment!$W$2)*N16+VLOOKUP(D16,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D16,Equipment[],Equipment!$AD$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D16,Equipment[],Equipment!$AD$2)*O16^4+VLOOKUP(D16,Equipment[],Equipment!$AE$2)*O16^3+VLOOKUP(D16,Equipment[],Equipment!$AF$2)*O16^2+VLOOKUP(D16,Equipment[],Equipment!$AG$2)*O16+VLOOKUP(D16,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":33},{"$f":"IF(LEFT(D16,2)=\"Sc\",(K16/(S16*88))+(K16/(R16*88))+P16+Q16,0)","v":2.8478785630853993},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(C16=\"a\",C16=\"f\"),\nVLOOKUP(D16,Equipment[],Equipment!$BO$2)+VLOOKUP(D16,Equipment[],Equipment!$BP$2)+VLOOKUP(D16,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":1.44},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nVLOOKUP(D16,Equipment[],Equipment!$BL$2),\n0)","v":104000},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(OR(C16=\"a\",C16=\"c\",C16=\"f\"),VLOOKUP(A16,Quantities[],Quantities!$Y$2),VLOOKUP(A16,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$BD$2),0)","v":44},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D16,2)=\"Sc\",Y16/T16,)","v":17.556928391577859},{"$f":"IF(LEFT(D16,2)=\"Sc\",\n(TRUNC(Z16))*(MIN(X16,(V16/W16))),\n0)","v":491.11111111111114},{"$f":"IF(AA16>0,J16/AA16,0)","v":4479.6380090497732},{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN16)","v":1},{"$f":"IF(AC16>0,AB16/AC16,0)","v":4479.6380090497732}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Y$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$Y$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$Y$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$Z$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AA$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AB$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$O$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$O$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$O$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$P$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$Q$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$R$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$T$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$T$2)*N17^4+VLOOKUP(D17,Equipment[],Equipment!$U$2)*N17^3+VLOOKUP(D17,Equipment[],Equipment!$V$2)*N17^2+VLOOKUP(D17,Equipment[],Equipment!$W$2)*N17+VLOOKUP(D17,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D17,Equipment[],Equipment!$AD$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D17,Equipment[],Equipment!$AD$2)*O17^4+VLOOKUP(D17,Equipment[],Equipment!$AE$2)*O17^3+VLOOKUP(D17,Equipment[],Equipment!$AF$2)*O17^2+VLOOKUP(D17,Equipment[],Equipment!$AG$2)*O17+VLOOKUP(D17,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(C17=\"a\",C17=\"f\"),\nVLOOKUP(D17,Equipment[],Equipment!$BO$2)+VLOOKUP(D17,Equipment[],Equipment!$BP$2)+VLOOKUP(D17,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nVLOOKUP(D17,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",\nIF(OR(C17=\"a\",C17=\"c\",C17=\"f\"),VLOOKUP(A17,Quantities[],Quantities!$Y$2),VLOOKUP(A17,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN17)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Y$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$Y$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$Y$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$Z$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AA$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AB$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$O$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$O$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$O$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$P$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$Q$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$R$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$T$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$T$2)*N18^4+VLOOKUP(D18,Equipment[],Equipment!$U$2)*N18^3+VLOOKUP(D18,Equipment[],Equipment!$V$2)*N18^2+VLOOKUP(D18,Equipment[],Equipment!$W$2)*N18+VLOOKUP(D18,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D18,Equipment[],Equipment!$AD$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D18,Equipment[],Equipment!$AD$2)*O18^4+VLOOKUP(D18,Equipment[],Equipment!$AE$2)*O18^3+VLOOKUP(D18,Equipment[],Equipment!$AF$2)*O18^2+VLOOKUP(D18,Equipment[],Equipment!$AG$2)*O18+VLOOKUP(D18,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(C18=\"a\",C18=\"f\"),\nVLOOKUP(D18,Equipment[],Equipment!$BO$2)+VLOOKUP(D18,Equipment[],Equipment!$BP$2)+VLOOKUP(D18,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nVLOOKUP(D18,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",\nIF(OR(C18=\"a\",C18=\"c\",C18=\"f\"),VLOOKUP(A18,Quantities[],Quantities!$Y$2),VLOOKUP(A18,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN18)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Y$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$Y$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$Y$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$Z$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AA$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AB$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$O$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$O$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$O$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$P$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$Q$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$R$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$T$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$T$2)*N19^4+VLOOKUP(D19,Equipment[],Equipment!$U$2)*N19^3+VLOOKUP(D19,Equipment[],Equipment!$V$2)*N19^2+VLOOKUP(D19,Equipment[],Equipment!$W$2)*N19+VLOOKUP(D19,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D19,Equipment[],Equipment!$AD$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D19,Equipment[],Equipment!$AD$2)*O19^4+VLOOKUP(D19,Equipment[],Equipment!$AE$2)*O19^3+VLOOKUP(D19,Equipment[],Equipment!$AF$2)*O19^2+VLOOKUP(D19,Equipment[],Equipment!$AG$2)*O19+VLOOKUP(D19,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(C19=\"a\",C19=\"f\"),\nVLOOKUP(D19,Equipment[],Equipment!$BO$2)+VLOOKUP(D19,Equipment[],Equipment!$BP$2)+VLOOKUP(D19,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nVLOOKUP(D19,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",\nIF(OR(C19=\"a\",C19=\"c\",C19=\"f\"),VLOOKUP(A19,Quantities[],Quantities!$Y$2),VLOOKUP(A19,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN19)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Y$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$Y$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$Y$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$Z$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AA$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AB$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$O$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$O$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$O$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$P$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$Q$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$R$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$T$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$T$2)*N20^4+VLOOKUP(D20,Equipment[],Equipment!$U$2)*N20^3+VLOOKUP(D20,Equipment[],Equipment!$V$2)*N20^2+VLOOKUP(D20,Equipment[],Equipment!$W$2)*N20+VLOOKUP(D20,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D20,Equipment[],Equipment!$AD$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D20,Equipment[],Equipment!$AD$2)*O20^4+VLOOKUP(D20,Equipment[],Equipment!$AE$2)*O20^3+VLOOKUP(D20,Equipment[],Equipment!$AF$2)*O20^2+VLOOKUP(D20,Equipment[],Equipment!$AG$2)*O20+VLOOKUP(D20,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(C20=\"a\",C20=\"f\"),\nVLOOKUP(D20,Equipment[],Equipment!$BO$2)+VLOOKUP(D20,Equipment[],Equipment!$BP$2)+VLOOKUP(D20,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nVLOOKUP(D20,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",\nIF(OR(C20=\"a\",C20=\"c\",C20=\"f\"),VLOOKUP(A20,Quantities[],Quantities!$Y$2),VLOOKUP(A20,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN20)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Y$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$Y$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$Y$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$Z$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AA$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AB$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$O$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$O$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$O$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$P$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$Q$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$R$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$T$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$T$2)*N21^4+VLOOKUP(D21,Equipment[],Equipment!$U$2)*N21^3+VLOOKUP(D21,Equipment[],Equipment!$V$2)*N21^2+VLOOKUP(D21,Equipment[],Equipment!$W$2)*N21+VLOOKUP(D21,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D21,Equipment[],Equipment!$AD$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D21,Equipment[],Equipment!$AD$2)*O21^4+VLOOKUP(D21,Equipment[],Equipment!$AE$2)*O21^3+VLOOKUP(D21,Equipment[],Equipment!$AF$2)*O21^2+VLOOKUP(D21,Equipment[],Equipment!$AG$2)*O21+VLOOKUP(D21,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(C21=\"a\",C21=\"f\"),\nVLOOKUP(D21,Equipment[],Equipment!$BO$2)+VLOOKUP(D21,Equipment[],Equipment!$BP$2)+VLOOKUP(D21,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nVLOOKUP(D21,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",\nIF(OR(C21=\"a\",C21=\"c\",C21=\"f\"),VLOOKUP(A21,Quantities[],Quantities!$Y$2),VLOOKUP(A21,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN21)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Y$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$Y$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$Y$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$Z$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AA$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AB$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$O$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$O$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$O$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$P$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$Q$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$R$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$T$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$T$2)*N22^4+VLOOKUP(D22,Equipment[],Equipment!$U$2)*N22^3+VLOOKUP(D22,Equipment[],Equipment!$V$2)*N22^2+VLOOKUP(D22,Equipment[],Equipment!$W$2)*N22+VLOOKUP(D22,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D22,Equipment[],Equipment!$AD$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D22,Equipment[],Equipment!$AD$2)*O22^4+VLOOKUP(D22,Equipment[],Equipment!$AE$2)*O22^3+VLOOKUP(D22,Equipment[],Equipment!$AF$2)*O22^2+VLOOKUP(D22,Equipment[],Equipment!$AG$2)*O22+VLOOKUP(D22,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(C22=\"a\",C22=\"f\"),\nVLOOKUP(D22,Equipment[],Equipment!$BO$2)+VLOOKUP(D22,Equipment[],Equipment!$BP$2)+VLOOKUP(D22,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nVLOOKUP(D22,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",\nIF(OR(C22=\"a\",C22=\"c\",C22=\"f\"),VLOOKUP(A22,Quantities[],Quantities!$Y$2),VLOOKUP(A22,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN22)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Y$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$Y$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$Y$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$Z$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AA$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AB$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$O$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$O$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$O$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$P$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$Q$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$R$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$T$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$T$2)*N23^4+VLOOKUP(D23,Equipment[],Equipment!$U$2)*N23^3+VLOOKUP(D23,Equipment[],Equipment!$V$2)*N23^2+VLOOKUP(D23,Equipment[],Equipment!$W$2)*N23+VLOOKUP(D23,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D23,Equipment[],Equipment!$AD$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D23,Equipment[],Equipment!$AD$2)*O23^4+VLOOKUP(D23,Equipment[],Equipment!$AE$2)*O23^3+VLOOKUP(D23,Equipment[],Equipment!$AF$2)*O23^2+VLOOKUP(D23,Equipment[],Equipment!$AG$2)*O23+VLOOKUP(D23,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(C23=\"a\",C23=\"f\"),\nVLOOKUP(D23,Equipment[],Equipment!$BO$2)+VLOOKUP(D23,Equipment[],Equipment!$BP$2)+VLOOKUP(D23,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nVLOOKUP(D23,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",\nIF(OR(C23=\"a\",C23=\"c\",C23=\"f\"),VLOOKUP(A23,Quantities[],Quantities!$Y$2),VLOOKUP(A23,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN23)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D24,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Y$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$Y$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$Y$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$Z$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AA$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AB$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$O$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$O$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$O$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$P$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$Q$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$R$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$T$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$T$2)*N24^4+VLOOKUP(D24,Equipment[],Equipment!$U$2)*N24^3+VLOOKUP(D24,Equipment[],Equipment!$V$2)*N24^2+VLOOKUP(D24,Equipment[],Equipment!$W$2)*N24+VLOOKUP(D24,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D24,Equipment[],Equipment!$AD$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D24,Equipment[],Equipment!$AD$2)*O24^4+VLOOKUP(D24,Equipment[],Equipment!$AE$2)*O24^3+VLOOKUP(D24,Equipment[],Equipment!$AF$2)*O24^2+VLOOKUP(D24,Equipment[],Equipment!$AG$2)*O24+VLOOKUP(D24,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(C24=\"a\",C24=\"f\"),\nVLOOKUP(D24,Equipment[],Equipment!$BO$2)+VLOOKUP(D24,Equipment[],Equipment!$BP$2)+VLOOKUP(D24,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nVLOOKUP(D24,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",\nIF(OR(C24=\"a\",C24=\"c\",C24=\"f\"),VLOOKUP(A24,Quantities[],Quantities!$Y$2),VLOOKUP(A24,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN24)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D25,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Y$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$Y$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$Y$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$Z$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AA$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AB$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$O$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$O$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$O$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$P$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$Q$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$R$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$T$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$T$2)*N25^4+VLOOKUP(D25,Equipment[],Equipment!$U$2)*N25^3+VLOOKUP(D25,Equipment[],Equipment!$V$2)*N25^2+VLOOKUP(D25,Equipment[],Equipment!$W$2)*N25+VLOOKUP(D25,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D25,Equipment[],Equipment!$AD$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D25,Equipment[],Equipment!$AD$2)*O25^4+VLOOKUP(D25,Equipment[],Equipment!$AE$2)*O25^3+VLOOKUP(D25,Equipment[],Equipment!$AF$2)*O25^2+VLOOKUP(D25,Equipment[],Equipment!$AG$2)*O25+VLOOKUP(D25,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(C25=\"a\",C25=\"f\"),\nVLOOKUP(D25,Equipment[],Equipment!$BO$2)+VLOOKUP(D25,Equipment[],Equipment!$BP$2)+VLOOKUP(D25,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nVLOOKUP(D25,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",\nIF(OR(C25=\"a\",C25=\"c\",C25=\"f\"),VLOOKUP(A25,Quantities[],Quantities!$Y$2),VLOOKUP(A25,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN25)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D26,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Y$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$Y$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$Y$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$Z$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AA$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AB$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$O$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$O$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$O$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$P$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$Q$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$R$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$T$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$T$2)*N26^4+VLOOKUP(D26,Equipment[],Equipment!$U$2)*N26^3+VLOOKUP(D26,Equipment[],Equipment!$V$2)*N26^2+VLOOKUP(D26,Equipment[],Equipment!$W$2)*N26+VLOOKUP(D26,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D26,Equipment[],Equipment!$AD$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D26,Equipment[],Equipment!$AD$2)*O26^4+VLOOKUP(D26,Equipment[],Equipment!$AE$2)*O26^3+VLOOKUP(D26,Equipment[],Equipment!$AF$2)*O26^2+VLOOKUP(D26,Equipment[],Equipment!$AG$2)*O26+VLOOKUP(D26,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(C26=\"a\",C26=\"f\"),\nVLOOKUP(D26,Equipment[],Equipment!$BO$2)+VLOOKUP(D26,Equipment[],Equipment!$BP$2)+VLOOKUP(D26,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nVLOOKUP(D26,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",\nIF(OR(C26=\"a\",C26=\"c\",C26=\"f\"),VLOOKUP(A26,Quantities[],Quantities!$Y$2),VLOOKUP(A26,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN26)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D27,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Y$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$Y$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$Y$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$Z$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AA$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AB$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$O$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$O$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$O$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$P$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$Q$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$R$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$T$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$T$2)*N27^4+VLOOKUP(D27,Equipment[],Equipment!$U$2)*N27^3+VLOOKUP(D27,Equipment[],Equipment!$V$2)*N27^2+VLOOKUP(D27,Equipment[],Equipment!$W$2)*N27+VLOOKUP(D27,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D27,Equipment[],Equipment!$AD$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D27,Equipment[],Equipment!$AD$2)*O27^4+VLOOKUP(D27,Equipment[],Equipment!$AE$2)*O27^3+VLOOKUP(D27,Equipment[],Equipment!$AF$2)*O27^2+VLOOKUP(D27,Equipment[],Equipment!$AG$2)*O27+VLOOKUP(D27,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(C27=\"a\",C27=\"f\"),\nVLOOKUP(D27,Equipment[],Equipment!$BO$2)+VLOOKUP(D27,Equipment[],Equipment!$BP$2)+VLOOKUP(D27,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nVLOOKUP(D27,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",\nIF(OR(C27=\"a\",C27=\"c\",C27=\"f\"),VLOOKUP(A27,Quantities[],Quantities!$Y$2),VLOOKUP(A27,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN27)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D28,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Y$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$Y$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$Y$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$Z$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AA$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AB$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$O$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$O$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$O$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$P$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$Q$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$R$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$T$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$T$2)*N28^4+VLOOKUP(D28,Equipment[],Equipment!$U$2)*N28^3+VLOOKUP(D28,Equipment[],Equipment!$V$2)*N28^2+VLOOKUP(D28,Equipment[],Equipment!$W$2)*N28+VLOOKUP(D28,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D28,Equipment[],Equipment!$AD$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D28,Equipment[],Equipment!$AD$2)*O28^4+VLOOKUP(D28,Equipment[],Equipment!$AE$2)*O28^3+VLOOKUP(D28,Equipment[],Equipment!$AF$2)*O28^2+VLOOKUP(D28,Equipment[],Equipment!$AG$2)*O28+VLOOKUP(D28,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(C28=\"a\",C28=\"f\"),\nVLOOKUP(D28,Equipment[],Equipment!$BO$2)+VLOOKUP(D28,Equipment[],Equipment!$BP$2)+VLOOKUP(D28,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nVLOOKUP(D28,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",\nIF(OR(C28=\"a\",C28=\"c\",C28=\"f\"),VLOOKUP(A28,Quantities[],Quantities!$Y$2),VLOOKUP(A28,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN28)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D29,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Y$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$Y$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$Y$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$Z$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AA$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AB$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$O$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$O$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$O$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$P$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$Q$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$R$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$T$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$T$2)*N29^4+VLOOKUP(D29,Equipment[],Equipment!$U$2)*N29^3+VLOOKUP(D29,Equipment[],Equipment!$V$2)*N29^2+VLOOKUP(D29,Equipment[],Equipment!$W$2)*N29+VLOOKUP(D29,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D29,Equipment[],Equipment!$AD$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D29,Equipment[],Equipment!$AD$2)*O29^4+VLOOKUP(D29,Equipment[],Equipment!$AE$2)*O29^3+VLOOKUP(D29,Equipment[],Equipment!$AF$2)*O29^2+VLOOKUP(D29,Equipment[],Equipment!$AG$2)*O29+VLOOKUP(D29,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(C29=\"a\",C29=\"f\"),\nVLOOKUP(D29,Equipment[],Equipment!$BO$2)+VLOOKUP(D29,Equipment[],Equipment!$BP$2)+VLOOKUP(D29,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nVLOOKUP(D29,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",\nIF(OR(C29=\"a\",C29=\"c\",C29=\"f\"),VLOOKUP(A29,Quantities[],Quantities!$Y$2),VLOOKUP(A29,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN29)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Y$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$Y$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$Y$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$Z$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AA$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AB$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$O$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$O$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$O$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$P$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$Q$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$R$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$T$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$T$2)*N30^4+VLOOKUP(D30,Equipment[],Equipment!$U$2)*N30^3+VLOOKUP(D30,Equipment[],Equipment!$V$2)*N30^2+VLOOKUP(D30,Equipment[],Equipment!$W$2)*N30+VLOOKUP(D30,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D30,Equipment[],Equipment!$AD$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D30,Equipment[],Equipment!$AD$2)*O30^4+VLOOKUP(D30,Equipment[],Equipment!$AE$2)*O30^3+VLOOKUP(D30,Equipment[],Equipment!$AF$2)*O30^2+VLOOKUP(D30,Equipment[],Equipment!$AG$2)*O30+VLOOKUP(D30,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(C30=\"a\",C30=\"f\"),\nVLOOKUP(D30,Equipment[],Equipment!$BO$2)+VLOOKUP(D30,Equipment[],Equipment!$BP$2)+VLOOKUP(D30,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nVLOOKUP(D30,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",\nIF(OR(C30=\"a\",C30=\"c\",C30=\"f\"),VLOOKUP(A30,Quantities[],Quantities!$Y$2),VLOOKUP(A30,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN30)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D31,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Y$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$Y$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$Y$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$Z$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AA$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AB$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$O$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$O$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$O$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$P$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$Q$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$R$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$T$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$T$2)*N31^4+VLOOKUP(D31,Equipment[],Equipment!$U$2)*N31^3+VLOOKUP(D31,Equipment[],Equipment!$V$2)*N31^2+VLOOKUP(D31,Equipment[],Equipment!$W$2)*N31+VLOOKUP(D31,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D31,Equipment[],Equipment!$AD$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D31,Equipment[],Equipment!$AD$2)*O31^4+VLOOKUP(D31,Equipment[],Equipment!$AE$2)*O31^3+VLOOKUP(D31,Equipment[],Equipment!$AF$2)*O31^2+VLOOKUP(D31,Equipment[],Equipment!$AG$2)*O31+VLOOKUP(D31,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(C31=\"a\",C31=\"f\"),\nVLOOKUP(D31,Equipment[],Equipment!$BO$2)+VLOOKUP(D31,Equipment[],Equipment!$BP$2)+VLOOKUP(D31,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nVLOOKUP(D31,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",\nIF(OR(C31=\"a\",C31=\"c\",C31=\"f\"),VLOOKUP(A31,Quantities[],Quantities!$Y$2),VLOOKUP(A31,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN31)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D32,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Y$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$Y$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$Y$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$Z$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AA$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AB$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$O$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$O$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$O$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$P$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$Q$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$R$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$T$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$T$2)*N32^4+VLOOKUP(D32,Equipment[],Equipment!$U$2)*N32^3+VLOOKUP(D32,Equipment[],Equipment!$V$2)*N32^2+VLOOKUP(D32,Equipment[],Equipment!$W$2)*N32+VLOOKUP(D32,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D32,Equipment[],Equipment!$AD$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D32,Equipment[],Equipment!$AD$2)*O32^4+VLOOKUP(D32,Equipment[],Equipment!$AE$2)*O32^3+VLOOKUP(D32,Equipment[],Equipment!$AF$2)*O32^2+VLOOKUP(D32,Equipment[],Equipment!$AG$2)*O32+VLOOKUP(D32,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(C32=\"a\",C32=\"f\"),\nVLOOKUP(D32,Equipment[],Equipment!$BO$2)+VLOOKUP(D32,Equipment[],Equipment!$BP$2)+VLOOKUP(D32,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nVLOOKUP(D32,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",\nIF(OR(C32=\"a\",C32=\"c\",C32=\"f\"),VLOOKUP(A32,Quantities[],Quantities!$Y$2),VLOOKUP(A32,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN32)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D33,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Y$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$Y$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$Y$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$Z$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AA$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AB$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$O$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$O$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$O$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$P$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$Q$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$R$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$T$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$T$2)*N33^4+VLOOKUP(D33,Equipment[],Equipment!$U$2)*N33^3+VLOOKUP(D33,Equipment[],Equipment!$V$2)*N33^2+VLOOKUP(D33,Equipment[],Equipment!$W$2)*N33+VLOOKUP(D33,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D33,Equipment[],Equipment!$AD$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D33,Equipment[],Equipment!$AD$2)*O33^4+VLOOKUP(D33,Equipment[],Equipment!$AE$2)*O33^3+VLOOKUP(D33,Equipment[],Equipment!$AF$2)*O33^2+VLOOKUP(D33,Equipment[],Equipment!$AG$2)*O33+VLOOKUP(D33,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(C33=\"a\",C33=\"f\"),\nVLOOKUP(D33,Equipment[],Equipment!$BO$2)+VLOOKUP(D33,Equipment[],Equipment!$BP$2)+VLOOKUP(D33,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nVLOOKUP(D33,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",\nIF(OR(C33=\"a\",C33=\"c\",C33=\"f\"),VLOOKUP(A33,Quantities[],Quantities!$Y$2),VLOOKUP(A33,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN33)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D34,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Y$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$Y$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$Y$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$Z$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AA$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AB$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$O$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$O$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$O$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$P$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$Q$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$R$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$T$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$T$2)*N34^4+VLOOKUP(D34,Equipment[],Equipment!$U$2)*N34^3+VLOOKUP(D34,Equipment[],Equipment!$V$2)*N34^2+VLOOKUP(D34,Equipment[],Equipment!$W$2)*N34+VLOOKUP(D34,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D34,Equipment[],Equipment!$AD$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D34,Equipment[],Equipment!$AD$2)*O34^4+VLOOKUP(D34,Equipment[],Equipment!$AE$2)*O34^3+VLOOKUP(D34,Equipment[],Equipment!$AF$2)*O34^2+VLOOKUP(D34,Equipment[],Equipment!$AG$2)*O34+VLOOKUP(D34,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(C34=\"a\",C34=\"f\"),\nVLOOKUP(D34,Equipment[],Equipment!$BO$2)+VLOOKUP(D34,Equipment[],Equipment!$BP$2)+VLOOKUP(D34,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nVLOOKUP(D34,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",\nIF(OR(C34=\"a\",C34=\"c\",C34=\"f\"),VLOOKUP(A34,Quantities[],Quantities!$Y$2),VLOOKUP(A34,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN34)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D35,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Y$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$Y$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$Y$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$Z$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AA$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AB$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$O$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$O$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$O$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$P$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$Q$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$R$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$T$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$T$2)*N35^4+VLOOKUP(D35,Equipment[],Equipment!$U$2)*N35^3+VLOOKUP(D35,Equipment[],Equipment!$V$2)*N35^2+VLOOKUP(D35,Equipment[],Equipment!$W$2)*N35+VLOOKUP(D35,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D35,Equipment[],Equipment!$AD$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D35,Equipment[],Equipment!$AD$2)*O35^4+VLOOKUP(D35,Equipment[],Equipment!$AE$2)*O35^3+VLOOKUP(D35,Equipment[],Equipment!$AF$2)*O35^2+VLOOKUP(D35,Equipment[],Equipment!$AG$2)*O35+VLOOKUP(D35,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(C35=\"a\",C35=\"f\"),\nVLOOKUP(D35,Equipment[],Equipment!$BO$2)+VLOOKUP(D35,Equipment[],Equipment!$BP$2)+VLOOKUP(D35,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nVLOOKUP(D35,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",\nIF(OR(C35=\"a\",C35=\"c\",C35=\"f\"),VLOOKUP(A35,Quantities[],Quantities!$Y$2),VLOOKUP(A35,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN35)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D36,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Y$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$Y$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$Y$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$Z$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AA$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AB$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$O$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$O$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$O$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$P$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$Q$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$R$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$T$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$T$2)*N36^4+VLOOKUP(D36,Equipment[],Equipment!$U$2)*N36^3+VLOOKUP(D36,Equipment[],Equipment!$V$2)*N36^2+VLOOKUP(D36,Equipment[],Equipment!$W$2)*N36+VLOOKUP(D36,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D36,Equipment[],Equipment!$AD$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D36,Equipment[],Equipment!$AD$2)*O36^4+VLOOKUP(D36,Equipment[],Equipment!$AE$2)*O36^3+VLOOKUP(D36,Equipment[],Equipment!$AF$2)*O36^2+VLOOKUP(D36,Equipment[],Equipment!$AG$2)*O36+VLOOKUP(D36,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(C36=\"a\",C36=\"f\"),\nVLOOKUP(D36,Equipment[],Equipment!$BO$2)+VLOOKUP(D36,Equipment[],Equipment!$BP$2)+VLOOKUP(D36,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nVLOOKUP(D36,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",\nIF(OR(C36=\"a\",C36=\"c\",C36=\"f\"),VLOOKUP(A36,Quantities[],Quantities!$Y$2),VLOOKUP(A36,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN36)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D37,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Y$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$Y$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$Y$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$Z$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AA$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AB$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$O$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$O$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$O$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$P$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$Q$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$R$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$T$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$T$2)*N37^4+VLOOKUP(D37,Equipment[],Equipment!$U$2)*N37^3+VLOOKUP(D37,Equipment[],Equipment!$V$2)*N37^2+VLOOKUP(D37,Equipment[],Equipment!$W$2)*N37+VLOOKUP(D37,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D37,Equipment[],Equipment!$AD$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D37,Equipment[],Equipment!$AD$2)*O37^4+VLOOKUP(D37,Equipment[],Equipment!$AE$2)*O37^3+VLOOKUP(D37,Equipment[],Equipment!$AF$2)*O37^2+VLOOKUP(D37,Equipment[],Equipment!$AG$2)*O37+VLOOKUP(D37,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(C37=\"a\",C37=\"f\"),\nVLOOKUP(D37,Equipment[],Equipment!$BO$2)+VLOOKUP(D37,Equipment[],Equipment!$BP$2)+VLOOKUP(D37,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nVLOOKUP(D37,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",\nIF(OR(C37=\"a\",C37=\"c\",C37=\"f\"),VLOOKUP(A37,Quantities[],Quantities!$Y$2),VLOOKUP(A37,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN37)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D38,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Y$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$Y$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$Y$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$Z$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AA$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AB$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$O$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$O$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$O$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$P$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$Q$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$R$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$T$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$T$2)*N38^4+VLOOKUP(D38,Equipment[],Equipment!$U$2)*N38^3+VLOOKUP(D38,Equipment[],Equipment!$V$2)*N38^2+VLOOKUP(D38,Equipment[],Equipment!$W$2)*N38+VLOOKUP(D38,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D38,Equipment[],Equipment!$AD$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D38,Equipment[],Equipment!$AD$2)*O38^4+VLOOKUP(D38,Equipment[],Equipment!$AE$2)*O38^3+VLOOKUP(D38,Equipment[],Equipment!$AF$2)*O38^2+VLOOKUP(D38,Equipment[],Equipment!$AG$2)*O38+VLOOKUP(D38,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(C38=\"a\",C38=\"f\"),\nVLOOKUP(D38,Equipment[],Equipment!$BO$2)+VLOOKUP(D38,Equipment[],Equipment!$BP$2)+VLOOKUP(D38,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nVLOOKUP(D38,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",\nIF(OR(C38=\"a\",C38=\"c\",C38=\"f\"),VLOOKUP(A38,Quantities[],Quantities!$Y$2),VLOOKUP(A38,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN38)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D39,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Y$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$Y$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$Y$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$Z$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AA$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AB$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$O$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$O$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$O$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$P$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$Q$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$R$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$T$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$T$2)*N39^4+VLOOKUP(D39,Equipment[],Equipment!$U$2)*N39^3+VLOOKUP(D39,Equipment[],Equipment!$V$2)*N39^2+VLOOKUP(D39,Equipment[],Equipment!$W$2)*N39+VLOOKUP(D39,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D39,Equipment[],Equipment!$AD$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D39,Equipment[],Equipment!$AD$2)*O39^4+VLOOKUP(D39,Equipment[],Equipment!$AE$2)*O39^3+VLOOKUP(D39,Equipment[],Equipment!$AF$2)*O39^2+VLOOKUP(D39,Equipment[],Equipment!$AG$2)*O39+VLOOKUP(D39,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(C39=\"a\",C39=\"f\"),\nVLOOKUP(D39,Equipment[],Equipment!$BO$2)+VLOOKUP(D39,Equipment[],Equipment!$BP$2)+VLOOKUP(D39,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nVLOOKUP(D39,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",\nIF(OR(C39=\"a\",C39=\"c\",C39=\"f\"),VLOOKUP(A39,Quantities[],Quantities!$Y$2),VLOOKUP(A39,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN39)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D40,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Y$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$Y$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$Y$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$Z$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AA$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AB$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$O$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$O$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$O$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$P$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$Q$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$R$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$T$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$T$2)*N40^4+VLOOKUP(D40,Equipment[],Equipment!$U$2)*N40^3+VLOOKUP(D40,Equipment[],Equipment!$V$2)*N40^2+VLOOKUP(D40,Equipment[],Equipment!$W$2)*N40+VLOOKUP(D40,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D40,Equipment[],Equipment!$AD$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D40,Equipment[],Equipment!$AD$2)*O40^4+VLOOKUP(D40,Equipment[],Equipment!$AE$2)*O40^3+VLOOKUP(D40,Equipment[],Equipment!$AF$2)*O40^2+VLOOKUP(D40,Equipment[],Equipment!$AG$2)*O40+VLOOKUP(D40,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(C40=\"a\",C40=\"f\"),\nVLOOKUP(D40,Equipment[],Equipment!$BO$2)+VLOOKUP(D40,Equipment[],Equipment!$BP$2)+VLOOKUP(D40,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nVLOOKUP(D40,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",\nIF(OR(C40=\"a\",C40=\"c\",C40=\"f\"),VLOOKUP(A40,Quantities[],Quantities!$Y$2),VLOOKUP(A40,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN40)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D41,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Y$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$Y$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$Y$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$Z$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AA$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AB$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$O$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$O$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$O$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$P$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$Q$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$R$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$T$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$T$2)*N41^4+VLOOKUP(D41,Equipment[],Equipment!$U$2)*N41^3+VLOOKUP(D41,Equipment[],Equipment!$V$2)*N41^2+VLOOKUP(D41,Equipment[],Equipment!$W$2)*N41+VLOOKUP(D41,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D41,Equipment[],Equipment!$AD$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D41,Equipment[],Equipment!$AD$2)*O41^4+VLOOKUP(D41,Equipment[],Equipment!$AE$2)*O41^3+VLOOKUP(D41,Equipment[],Equipment!$AF$2)*O41^2+VLOOKUP(D41,Equipment[],Equipment!$AG$2)*O41+VLOOKUP(D41,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(C41=\"a\",C41=\"f\"),\nVLOOKUP(D41,Equipment[],Equipment!$BO$2)+VLOOKUP(D41,Equipment[],Equipment!$BP$2)+VLOOKUP(D41,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nVLOOKUP(D41,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",\nIF(OR(C41=\"a\",C41=\"c\",C41=\"f\"),VLOOKUP(A41,Quantities[],Quantities!$Y$2),VLOOKUP(A41,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN41)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D42,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Y$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$Y$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$Y$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$Z$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AA$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AB$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$O$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$O$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$O$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$P$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$Q$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$R$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$T$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$T$2)*N42^4+VLOOKUP(D42,Equipment[],Equipment!$U$2)*N42^3+VLOOKUP(D42,Equipment[],Equipment!$V$2)*N42^2+VLOOKUP(D42,Equipment[],Equipment!$W$2)*N42+VLOOKUP(D42,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D42,Equipment[],Equipment!$AD$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D42,Equipment[],Equipment!$AD$2)*O42^4+VLOOKUP(D42,Equipment[],Equipment!$AE$2)*O42^3+VLOOKUP(D42,Equipment[],Equipment!$AF$2)*O42^2+VLOOKUP(D42,Equipment[],Equipment!$AG$2)*O42+VLOOKUP(D42,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(C42=\"a\",C42=\"f\"),\nVLOOKUP(D42,Equipment[],Equipment!$BO$2)+VLOOKUP(D42,Equipment[],Equipment!$BP$2)+VLOOKUP(D42,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nVLOOKUP(D42,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",\nIF(OR(C42=\"a\",C42=\"c\",C42=\"f\"),VLOOKUP(A42,Quantities[],Quantities!$Y$2),VLOOKUP(A42,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN42)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D43,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Y$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$Y$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$Y$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$Z$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AA$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AB$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$O$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$O$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$O$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$P$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$Q$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$R$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$T$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$T$2)*N43^4+VLOOKUP(D43,Equipment[],Equipment!$U$2)*N43^3+VLOOKUP(D43,Equipment[],Equipment!$V$2)*N43^2+VLOOKUP(D43,Equipment[],Equipment!$W$2)*N43+VLOOKUP(D43,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D43,Equipment[],Equipment!$AD$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D43,Equipment[],Equipment!$AD$2)*O43^4+VLOOKUP(D43,Equipment[],Equipment!$AE$2)*O43^3+VLOOKUP(D43,Equipment[],Equipment!$AF$2)*O43^2+VLOOKUP(D43,Equipment[],Equipment!$AG$2)*O43+VLOOKUP(D43,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(C43=\"a\",C43=\"f\"),\nVLOOKUP(D43,Equipment[],Equipment!$BO$2)+VLOOKUP(D43,Equipment[],Equipment!$BP$2)+VLOOKUP(D43,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nVLOOKUP(D43,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",\nIF(OR(C43=\"a\",C43=\"c\",C43=\"f\"),VLOOKUP(A43,Quantities[],Quantities!$Y$2),VLOOKUP(A43,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN43)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D44,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Y$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$Y$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$Y$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$Z$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AA$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AB$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$O$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$O$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$O$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$P$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$Q$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$R$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$T$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$T$2)*N44^4+VLOOKUP(D44,Equipment[],Equipment!$U$2)*N44^3+VLOOKUP(D44,Equipment[],Equipment!$V$2)*N44^2+VLOOKUP(D44,Equipment[],Equipment!$W$2)*N44+VLOOKUP(D44,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D44,Equipment[],Equipment!$AD$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D44,Equipment[],Equipment!$AD$2)*O44^4+VLOOKUP(D44,Equipment[],Equipment!$AE$2)*O44^3+VLOOKUP(D44,Equipment[],Equipment!$AF$2)*O44^2+VLOOKUP(D44,Equipment[],Equipment!$AG$2)*O44+VLOOKUP(D44,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(C44=\"a\",C44=\"f\"),\nVLOOKUP(D44,Equipment[],Equipment!$BO$2)+VLOOKUP(D44,Equipment[],Equipment!$BP$2)+VLOOKUP(D44,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nVLOOKUP(D44,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",\nIF(OR(C44=\"a\",C44=\"c\",C44=\"f\"),VLOOKUP(A44,Quantities[],Quantities!$Y$2),VLOOKUP(A44,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN44)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D45,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Y$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$Y$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$Y$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$Z$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AA$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AB$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$O$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$O$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$O$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$P$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$Q$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$R$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$T$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$T$2)*N45^4+VLOOKUP(D45,Equipment[],Equipment!$U$2)*N45^3+VLOOKUP(D45,Equipment[],Equipment!$V$2)*N45^2+VLOOKUP(D45,Equipment[],Equipment!$W$2)*N45+VLOOKUP(D45,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D45,Equipment[],Equipment!$AD$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D45,Equipment[],Equipment!$AD$2)*O45^4+VLOOKUP(D45,Equipment[],Equipment!$AE$2)*O45^3+VLOOKUP(D45,Equipment[],Equipment!$AF$2)*O45^2+VLOOKUP(D45,Equipment[],Equipment!$AG$2)*O45+VLOOKUP(D45,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(C45=\"a\",C45=\"f\"),\nVLOOKUP(D45,Equipment[],Equipment!$BO$2)+VLOOKUP(D45,Equipment[],Equipment!$BP$2)+VLOOKUP(D45,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nVLOOKUP(D45,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",\nIF(OR(C45=\"a\",C45=\"c\",C45=\"f\"),VLOOKUP(A45,Quantities[],Quantities!$Y$2),VLOOKUP(A45,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN45)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D46,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Y$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$Y$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$Y$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$Z$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AA$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AB$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$O$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$O$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$O$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$P$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$Q$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$R$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$T$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$T$2)*N46^4+VLOOKUP(D46,Equipment[],Equipment!$U$2)*N46^3+VLOOKUP(D46,Equipment[],Equipment!$V$2)*N46^2+VLOOKUP(D46,Equipment[],Equipment!$W$2)*N46+VLOOKUP(D46,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D46,Equipment[],Equipment!$AD$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D46,Equipment[],Equipment!$AD$2)*O46^4+VLOOKUP(D46,Equipment[],Equipment!$AE$2)*O46^3+VLOOKUP(D46,Equipment[],Equipment!$AF$2)*O46^2+VLOOKUP(D46,Equipment[],Equipment!$AG$2)*O46+VLOOKUP(D46,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(C46=\"a\",C46=\"f\"),\nVLOOKUP(D46,Equipment[],Equipment!$BO$2)+VLOOKUP(D46,Equipment[],Equipment!$BP$2)+VLOOKUP(D46,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nVLOOKUP(D46,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",\nIF(OR(C46=\"a\",C46=\"c\",C46=\"f\"),VLOOKUP(A46,Quantities[],Quantities!$Y$2),VLOOKUP(A46,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN46)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D47,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Y$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$Y$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$Y$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$Z$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AA$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AB$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$O$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$O$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$O$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$P$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$Q$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$R$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$T$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$T$2)*N47^4+VLOOKUP(D47,Equipment[],Equipment!$U$2)*N47^3+VLOOKUP(D47,Equipment[],Equipment!$V$2)*N47^2+VLOOKUP(D47,Equipment[],Equipment!$W$2)*N47+VLOOKUP(D47,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D47,Equipment[],Equipment!$AD$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D47,Equipment[],Equipment!$AD$2)*O47^4+VLOOKUP(D47,Equipment[],Equipment!$AE$2)*O47^3+VLOOKUP(D47,Equipment[],Equipment!$AF$2)*O47^2+VLOOKUP(D47,Equipment[],Equipment!$AG$2)*O47+VLOOKUP(D47,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(C47=\"a\",C47=\"f\"),\nVLOOKUP(D47,Equipment[],Equipment!$BO$2)+VLOOKUP(D47,Equipment[],Equipment!$BP$2)+VLOOKUP(D47,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nVLOOKUP(D47,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",\nIF(OR(C47=\"a\",C47=\"c\",C47=\"f\"),VLOOKUP(A47,Quantities[],Quantities!$Y$2),VLOOKUP(A47,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN47)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D48,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Y$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$Y$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$Y$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$Z$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AA$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AB$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$O$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$O$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$O$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$P$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$Q$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$R$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$T$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$T$2)*N48^4+VLOOKUP(D48,Equipment[],Equipment!$U$2)*N48^3+VLOOKUP(D48,Equipment[],Equipment!$V$2)*N48^2+VLOOKUP(D48,Equipment[],Equipment!$W$2)*N48+VLOOKUP(D48,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D48,Equipment[],Equipment!$AD$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D48,Equipment[],Equipment!$AD$2)*O48^4+VLOOKUP(D48,Equipment[],Equipment!$AE$2)*O48^3+VLOOKUP(D48,Equipment[],Equipment!$AF$2)*O48^2+VLOOKUP(D48,Equipment[],Equipment!$AG$2)*O48+VLOOKUP(D48,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(C48=\"a\",C48=\"f\"),\nVLOOKUP(D48,Equipment[],Equipment!$BO$2)+VLOOKUP(D48,Equipment[],Equipment!$BP$2)+VLOOKUP(D48,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nVLOOKUP(D48,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",\nIF(OR(C48=\"a\",C48=\"c\",C48=\"f\"),VLOOKUP(A48,Quantities[],Quantities!$Y$2),VLOOKUP(A48,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN48)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D49,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Y$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$Y$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$Y$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$Z$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AA$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AB$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$O$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$O$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$O$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$P$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$Q$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$R$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$T$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$T$2)*N49^4+VLOOKUP(D49,Equipment[],Equipment!$U$2)*N49^3+VLOOKUP(D49,Equipment[],Equipment!$V$2)*N49^2+VLOOKUP(D49,Equipment[],Equipment!$W$2)*N49+VLOOKUP(D49,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D49,Equipment[],Equipment!$AD$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D49,Equipment[],Equipment!$AD$2)*O49^4+VLOOKUP(D49,Equipment[],Equipment!$AE$2)*O49^3+VLOOKUP(D49,Equipment[],Equipment!$AF$2)*O49^2+VLOOKUP(D49,Equipment[],Equipment!$AG$2)*O49+VLOOKUP(D49,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(C49=\"a\",C49=\"f\"),\nVLOOKUP(D49,Equipment[],Equipment!$BO$2)+VLOOKUP(D49,Equipment[],Equipment!$BP$2)+VLOOKUP(D49,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nVLOOKUP(D49,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",\nIF(OR(C49=\"a\",C49=\"c\",C49=\"f\"),VLOOKUP(A49,Quantities[],Quantities!$Y$2),VLOOKUP(A49,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN49)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D50,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Y$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$Y$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$Y$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$Z$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AA$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AB$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$O$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$O$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$O$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$P$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$Q$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$R$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$T$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$T$2)*N50^4+VLOOKUP(D50,Equipment[],Equipment!$U$2)*N50^3+VLOOKUP(D50,Equipment[],Equipment!$V$2)*N50^2+VLOOKUP(D50,Equipment[],Equipment!$W$2)*N50+VLOOKUP(D50,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D50,Equipment[],Equipment!$AD$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D50,Equipment[],Equipment!$AD$2)*O50^4+VLOOKUP(D50,Equipment[],Equipment!$AE$2)*O50^3+VLOOKUP(D50,Equipment[],Equipment!$AF$2)*O50^2+VLOOKUP(D50,Equipment[],Equipment!$AG$2)*O50+VLOOKUP(D50,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(C50=\"a\",C50=\"f\"),\nVLOOKUP(D50,Equipment[],Equipment!$BO$2)+VLOOKUP(D50,Equipment[],Equipment!$BP$2)+VLOOKUP(D50,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nVLOOKUP(D50,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",\nIF(OR(C50=\"a\",C50=\"c\",C50=\"f\"),VLOOKUP(A50,Quantities[],Quantities!$Y$2),VLOOKUP(A50,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN50)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D51,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Y$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$Y$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$Y$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$Z$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AA$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AB$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$O$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$O$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$O$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$P$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$Q$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$R$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$T$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$T$2)*N51^4+VLOOKUP(D51,Equipment[],Equipment!$U$2)*N51^3+VLOOKUP(D51,Equipment[],Equipment!$V$2)*N51^2+VLOOKUP(D51,Equipment[],Equipment!$W$2)*N51+VLOOKUP(D51,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D51,Equipment[],Equipment!$AD$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D51,Equipment[],Equipment!$AD$2)*O51^4+VLOOKUP(D51,Equipment[],Equipment!$AE$2)*O51^3+VLOOKUP(D51,Equipment[],Equipment!$AF$2)*O51^2+VLOOKUP(D51,Equipment[],Equipment!$AG$2)*O51+VLOOKUP(D51,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(C51=\"a\",C51=\"f\"),\nVLOOKUP(D51,Equipment[],Equipment!$BO$2)+VLOOKUP(D51,Equipment[],Equipment!$BP$2)+VLOOKUP(D51,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nVLOOKUP(D51,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",\nIF(OR(C51=\"a\",C51=\"c\",C51=\"f\"),VLOOKUP(A51,Quantities[],Quantities!$Y$2),VLOOKUP(A51,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN51)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D52,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Y$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$Y$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$Y$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$Z$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AA$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AB$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$O$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$O$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$O$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$P$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$Q$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$R$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$T$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$T$2)*N52^4+VLOOKUP(D52,Equipment[],Equipment!$U$2)*N52^3+VLOOKUP(D52,Equipment[],Equipment!$V$2)*N52^2+VLOOKUP(D52,Equipment[],Equipment!$W$2)*N52+VLOOKUP(D52,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D52,Equipment[],Equipment!$AD$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D52,Equipment[],Equipment!$AD$2)*O52^4+VLOOKUP(D52,Equipment[],Equipment!$AE$2)*O52^3+VLOOKUP(D52,Equipment[],Equipment!$AF$2)*O52^2+VLOOKUP(D52,Equipment[],Equipment!$AG$2)*O52+VLOOKUP(D52,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(C52=\"a\",C52=\"f\"),\nVLOOKUP(D52,Equipment[],Equipment!$BO$2)+VLOOKUP(D52,Equipment[],Equipment!$BP$2)+VLOOKUP(D52,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nVLOOKUP(D52,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",\nIF(OR(C52=\"a\",C52=\"c\",C52=\"f\"),VLOOKUP(A52,Quantities[],Quantities!$Y$2),VLOOKUP(A52,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN52)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D53,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Y$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$Y$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$Y$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$Z$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AA$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AB$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$O$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$O$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$O$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$P$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$Q$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$R$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$T$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$T$2)*N53^4+VLOOKUP(D53,Equipment[],Equipment!$U$2)*N53^3+VLOOKUP(D53,Equipment[],Equipment!$V$2)*N53^2+VLOOKUP(D53,Equipment[],Equipment!$W$2)*N53+VLOOKUP(D53,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D53,Equipment[],Equipment!$AD$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D53,Equipment[],Equipment!$AD$2)*O53^4+VLOOKUP(D53,Equipment[],Equipment!$AE$2)*O53^3+VLOOKUP(D53,Equipment[],Equipment!$AF$2)*O53^2+VLOOKUP(D53,Equipment[],Equipment!$AG$2)*O53+VLOOKUP(D53,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(C53=\"a\",C53=\"f\"),\nVLOOKUP(D53,Equipment[],Equipment!$BO$2)+VLOOKUP(D53,Equipment[],Equipment!$BP$2)+VLOOKUP(D53,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nVLOOKUP(D53,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",\nIF(OR(C53=\"a\",C53=\"c\",C53=\"f\"),VLOOKUP(A53,Quantities[],Quantities!$Y$2),VLOOKUP(A53,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN53)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D54,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Y$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$Y$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$Y$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$Z$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AA$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AB$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$O$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$O$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$O$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$P$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$Q$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$R$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$T$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$T$2)*N54^4+VLOOKUP(D54,Equipment[],Equipment!$U$2)*N54^3+VLOOKUP(D54,Equipment[],Equipment!$V$2)*N54^2+VLOOKUP(D54,Equipment[],Equipment!$W$2)*N54+VLOOKUP(D54,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D54,Equipment[],Equipment!$AD$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D54,Equipment[],Equipment!$AD$2)*O54^4+VLOOKUP(D54,Equipment[],Equipment!$AE$2)*O54^3+VLOOKUP(D54,Equipment[],Equipment!$AF$2)*O54^2+VLOOKUP(D54,Equipment[],Equipment!$AG$2)*O54+VLOOKUP(D54,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(C54=\"a\",C54=\"f\"),\nVLOOKUP(D54,Equipment[],Equipment!$BO$2)+VLOOKUP(D54,Equipment[],Equipment!$BP$2)+VLOOKUP(D54,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nVLOOKUP(D54,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",\nIF(OR(C54=\"a\",C54=\"c\",C54=\"f\"),VLOOKUP(A54,Quantities[],Quantities!$Y$2),VLOOKUP(A54,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN54)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D55,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Y$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$Y$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$Y$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$Z$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AA$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AB$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$O$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$O$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$O$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$P$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$Q$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$R$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$T$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$T$2)*N55^4+VLOOKUP(D55,Equipment[],Equipment!$U$2)*N55^3+VLOOKUP(D55,Equipment[],Equipment!$V$2)*N55^2+VLOOKUP(D55,Equipment[],Equipment!$W$2)*N55+VLOOKUP(D55,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D55,Equipment[],Equipment!$AD$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D55,Equipment[],Equipment!$AD$2)*O55^4+VLOOKUP(D55,Equipment[],Equipment!$AE$2)*O55^3+VLOOKUP(D55,Equipment[],Equipment!$AF$2)*O55^2+VLOOKUP(D55,Equipment[],Equipment!$AG$2)*O55+VLOOKUP(D55,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(C55=\"a\",C55=\"f\"),\nVLOOKUP(D55,Equipment[],Equipment!$BO$2)+VLOOKUP(D55,Equipment[],Equipment!$BP$2)+VLOOKUP(D55,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nVLOOKUP(D55,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",\nIF(OR(C55=\"a\",C55=\"c\",C55=\"f\"),VLOOKUP(A55,Quantities[],Quantities!$Y$2),VLOOKUP(A55,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN55)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D56,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Y$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$Y$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$Y$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$Z$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AA$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AB$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$O$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$O$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$O$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$P$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$Q$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$R$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$T$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$T$2)*N56^4+VLOOKUP(D56,Equipment[],Equipment!$U$2)*N56^3+VLOOKUP(D56,Equipment[],Equipment!$V$2)*N56^2+VLOOKUP(D56,Equipment[],Equipment!$W$2)*N56+VLOOKUP(D56,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D56,Equipment[],Equipment!$AD$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D56,Equipment[],Equipment!$AD$2)*O56^4+VLOOKUP(D56,Equipment[],Equipment!$AE$2)*O56^3+VLOOKUP(D56,Equipment[],Equipment!$AF$2)*O56^2+VLOOKUP(D56,Equipment[],Equipment!$AG$2)*O56+VLOOKUP(D56,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(C56=\"a\",C56=\"f\"),\nVLOOKUP(D56,Equipment[],Equipment!$BO$2)+VLOOKUP(D56,Equipment[],Equipment!$BP$2)+VLOOKUP(D56,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nVLOOKUP(D56,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",\nIF(OR(C56=\"a\",C56=\"c\",C56=\"f\"),VLOOKUP(A56,Quantities[],Quantities!$Y$2),VLOOKUP(A56,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN56)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D57,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Y$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$Y$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$Y$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$Z$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AA$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AB$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$O$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$O$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$O$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$P$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$Q$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$R$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$T$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$T$2)*N57^4+VLOOKUP(D57,Equipment[],Equipment!$U$2)*N57^3+VLOOKUP(D57,Equipment[],Equipment!$V$2)*N57^2+VLOOKUP(D57,Equipment[],Equipment!$W$2)*N57+VLOOKUP(D57,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D57,Equipment[],Equipment!$AD$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D57,Equipment[],Equipment!$AD$2)*O57^4+VLOOKUP(D57,Equipment[],Equipment!$AE$2)*O57^3+VLOOKUP(D57,Equipment[],Equipment!$AF$2)*O57^2+VLOOKUP(D57,Equipment[],Equipment!$AG$2)*O57+VLOOKUP(D57,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(C57=\"a\",C57=\"f\"),\nVLOOKUP(D57,Equipment[],Equipment!$BO$2)+VLOOKUP(D57,Equipment[],Equipment!$BP$2)+VLOOKUP(D57,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nVLOOKUP(D57,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",\nIF(OR(C57=\"a\",C57=\"c\",C57=\"f\"),VLOOKUP(A57,Quantities[],Quantities!$Y$2),VLOOKUP(A57,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN57)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D58,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Y$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$Y$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$Y$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$Z$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AA$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AB$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$O$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$O$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$O$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$P$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$Q$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$R$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$T$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$T$2)*N58^4+VLOOKUP(D58,Equipment[],Equipment!$U$2)*N58^3+VLOOKUP(D58,Equipment[],Equipment!$V$2)*N58^2+VLOOKUP(D58,Equipment[],Equipment!$W$2)*N58+VLOOKUP(D58,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D58,Equipment[],Equipment!$AD$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D58,Equipment[],Equipment!$AD$2)*O58^4+VLOOKUP(D58,Equipment[],Equipment!$AE$2)*O58^3+VLOOKUP(D58,Equipment[],Equipment!$AF$2)*O58^2+VLOOKUP(D58,Equipment[],Equipment!$AG$2)*O58+VLOOKUP(D58,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(C58=\"a\",C58=\"f\"),\nVLOOKUP(D58,Equipment[],Equipment!$BO$2)+VLOOKUP(D58,Equipment[],Equipment!$BP$2)+VLOOKUP(D58,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nVLOOKUP(D58,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",\nIF(OR(C58=\"a\",C58=\"c\",C58=\"f\"),VLOOKUP(A58,Quantities[],Quantities!$Y$2),VLOOKUP(A58,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN58)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Y$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$Y$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$Y$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$Z$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AA$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AB$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$O$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$O$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$O$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$P$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$Q$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$R$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$T$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$T$2)*N59^4+VLOOKUP(D59,Equipment[],Equipment!$U$2)*N59^3+VLOOKUP(D59,Equipment[],Equipment!$V$2)*N59^2+VLOOKUP(D59,Equipment[],Equipment!$W$2)*N59+VLOOKUP(D59,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D59,Equipment[],Equipment!$AD$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D59,Equipment[],Equipment!$AD$2)*O59^4+VLOOKUP(D59,Equipment[],Equipment!$AE$2)*O59^3+VLOOKUP(D59,Equipment[],Equipment!$AF$2)*O59^2+VLOOKUP(D59,Equipment[],Equipment!$AG$2)*O59+VLOOKUP(D59,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(C59=\"a\",C59=\"f\"),\nVLOOKUP(D59,Equipment[],Equipment!$BO$2)+VLOOKUP(D59,Equipment[],Equipment!$BP$2)+VLOOKUP(D59,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nVLOOKUP(D59,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",\nIF(OR(C59=\"a\",C59=\"c\",C59=\"f\"),VLOOKUP(A59,Quantities[],Quantities!$Y$2),VLOOKUP(A59,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN59)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Y$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$Y$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$Y$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$Z$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AA$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AB$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$O$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$O$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$O$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$P$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$Q$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$R$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$T$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$T$2)*N60^4+VLOOKUP(D60,Equipment[],Equipment!$U$2)*N60^3+VLOOKUP(D60,Equipment[],Equipment!$V$2)*N60^2+VLOOKUP(D60,Equipment[],Equipment!$W$2)*N60+VLOOKUP(D60,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D60,Equipment[],Equipment!$AD$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D60,Equipment[],Equipment!$AD$2)*O60^4+VLOOKUP(D60,Equipment[],Equipment!$AE$2)*O60^3+VLOOKUP(D60,Equipment[],Equipment!$AF$2)*O60^2+VLOOKUP(D60,Equipment[],Equipment!$AG$2)*O60+VLOOKUP(D60,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(C60=\"a\",C60=\"f\"),\nVLOOKUP(D60,Equipment[],Equipment!$BO$2)+VLOOKUP(D60,Equipment[],Equipment!$BP$2)+VLOOKUP(D60,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nVLOOKUP(D60,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",\nIF(OR(C60=\"a\",C60=\"c\",C60=\"f\"),VLOOKUP(A60,Quantities[],Quantities!$Y$2),VLOOKUP(A60,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN60)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Y$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$Y$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$Y$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$Z$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AA$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AB$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$O$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$O$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$O$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$P$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$Q$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$R$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$T$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$T$2)*N61^4+VLOOKUP(D61,Equipment[],Equipment!$U$2)*N61^3+VLOOKUP(D61,Equipment[],Equipment!$V$2)*N61^2+VLOOKUP(D61,Equipment[],Equipment!$W$2)*N61+VLOOKUP(D61,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D61,Equipment[],Equipment!$AD$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D61,Equipment[],Equipment!$AD$2)*O61^4+VLOOKUP(D61,Equipment[],Equipment!$AE$2)*O61^3+VLOOKUP(D61,Equipment[],Equipment!$AF$2)*O61^2+VLOOKUP(D61,Equipment[],Equipment!$AG$2)*O61+VLOOKUP(D61,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(C61=\"a\",C61=\"f\"),\nVLOOKUP(D61,Equipment[],Equipment!$BO$2)+VLOOKUP(D61,Equipment[],Equipment!$BP$2)+VLOOKUP(D61,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nVLOOKUP(D61,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",\nIF(OR(C61=\"a\",C61=\"c\",C61=\"f\"),VLOOKUP(A61,Quantities[],Quantities!$Y$2),VLOOKUP(A61,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN61)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Y$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$Y$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$Y$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$Z$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AA$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AB$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$O$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$O$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$O$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$P$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$Q$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$R$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$T$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$T$2)*N62^4+VLOOKUP(D62,Equipment[],Equipment!$U$2)*N62^3+VLOOKUP(D62,Equipment[],Equipment!$V$2)*N62^2+VLOOKUP(D62,Equipment[],Equipment!$W$2)*N62+VLOOKUP(D62,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D62,Equipment[],Equipment!$AD$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D62,Equipment[],Equipment!$AD$2)*O62^4+VLOOKUP(D62,Equipment[],Equipment!$AE$2)*O62^3+VLOOKUP(D62,Equipment[],Equipment!$AF$2)*O62^2+VLOOKUP(D62,Equipment[],Equipment!$AG$2)*O62+VLOOKUP(D62,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(C62=\"a\",C62=\"f\"),\nVLOOKUP(D62,Equipment[],Equipment!$BO$2)+VLOOKUP(D62,Equipment[],Equipment!$BP$2)+VLOOKUP(D62,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nVLOOKUP(D62,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",\nIF(OR(C62=\"a\",C62=\"c\",C62=\"f\"),VLOOKUP(A62,Quantities[],Quantities!$Y$2),VLOOKUP(A62,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN62)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Y$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$Y$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$Y$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$Z$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AA$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AB$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$O$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$O$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$O$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$P$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$Q$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$R$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$T$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$T$2)*N63^4+VLOOKUP(D63,Equipment[],Equipment!$U$2)*N63^3+VLOOKUP(D63,Equipment[],Equipment!$V$2)*N63^2+VLOOKUP(D63,Equipment[],Equipment!$W$2)*N63+VLOOKUP(D63,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D63,Equipment[],Equipment!$AD$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D63,Equipment[],Equipment!$AD$2)*O63^4+VLOOKUP(D63,Equipment[],Equipment!$AE$2)*O63^3+VLOOKUP(D63,Equipment[],Equipment!$AF$2)*O63^2+VLOOKUP(D63,Equipment[],Equipment!$AG$2)*O63+VLOOKUP(D63,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(C63=\"a\",C63=\"f\"),\nVLOOKUP(D63,Equipment[],Equipment!$BO$2)+VLOOKUP(D63,Equipment[],Equipment!$BP$2)+VLOOKUP(D63,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nVLOOKUP(D63,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",\nIF(OR(C63=\"a\",C63=\"c\",C63=\"f\"),VLOOKUP(A63,Quantities[],Quantities!$Y$2),VLOOKUP(A63,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN63)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Y$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$Y$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$Y$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$Z$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AA$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AB$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$O$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$O$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$O$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$P$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$Q$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$R$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$T$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$T$2)*N64^4+VLOOKUP(D64,Equipment[],Equipment!$U$2)*N64^3+VLOOKUP(D64,Equipment[],Equipment!$V$2)*N64^2+VLOOKUP(D64,Equipment[],Equipment!$W$2)*N64+VLOOKUP(D64,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D64,Equipment[],Equipment!$AD$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D64,Equipment[],Equipment!$AD$2)*O64^4+VLOOKUP(D64,Equipment[],Equipment!$AE$2)*O64^3+VLOOKUP(D64,Equipment[],Equipment!$AF$2)*O64^2+VLOOKUP(D64,Equipment[],Equipment!$AG$2)*O64+VLOOKUP(D64,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(C64=\"a\",C64=\"f\"),\nVLOOKUP(D64,Equipment[],Equipment!$BO$2)+VLOOKUP(D64,Equipment[],Equipment!$BP$2)+VLOOKUP(D64,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nVLOOKUP(D64,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",\nIF(OR(C64=\"a\",C64=\"c\",C64=\"f\"),VLOOKUP(A64,Quantities[],Quantities!$Y$2),VLOOKUP(A64,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN64)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Y$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$Y$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$Y$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$Z$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AA$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AB$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$O$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$O$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$O$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$P$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$Q$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$R$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$T$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$T$2)*N65^4+VLOOKUP(D65,Equipment[],Equipment!$U$2)*N65^3+VLOOKUP(D65,Equipment[],Equipment!$V$2)*N65^2+VLOOKUP(D65,Equipment[],Equipment!$W$2)*N65+VLOOKUP(D65,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D65,Equipment[],Equipment!$AD$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D65,Equipment[],Equipment!$AD$2)*O65^4+VLOOKUP(D65,Equipment[],Equipment!$AE$2)*O65^3+VLOOKUP(D65,Equipment[],Equipment!$AF$2)*O65^2+VLOOKUP(D65,Equipment[],Equipment!$AG$2)*O65+VLOOKUP(D65,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(C65=\"a\",C65=\"f\"),\nVLOOKUP(D65,Equipment[],Equipment!$BO$2)+VLOOKUP(D65,Equipment[],Equipment!$BP$2)+VLOOKUP(D65,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nVLOOKUP(D65,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",\nIF(OR(C65=\"a\",C65=\"c\",C65=\"f\"),VLOOKUP(A65,Quantities[],Quantities!$Y$2),VLOOKUP(A65,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN65)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Y$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$Y$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$Y$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$Z$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AA$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AB$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$O$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$O$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$O$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$P$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$Q$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$R$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$T$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$T$2)*N66^4+VLOOKUP(D66,Equipment[],Equipment!$U$2)*N66^3+VLOOKUP(D66,Equipment[],Equipment!$V$2)*N66^2+VLOOKUP(D66,Equipment[],Equipment!$W$2)*N66+VLOOKUP(D66,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D66,Equipment[],Equipment!$AD$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D66,Equipment[],Equipment!$AD$2)*O66^4+VLOOKUP(D66,Equipment[],Equipment!$AE$2)*O66^3+VLOOKUP(D66,Equipment[],Equipment!$AF$2)*O66^2+VLOOKUP(D66,Equipment[],Equipment!$AG$2)*O66+VLOOKUP(D66,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(C66=\"a\",C66=\"f\"),\nVLOOKUP(D66,Equipment[],Equipment!$BO$2)+VLOOKUP(D66,Equipment[],Equipment!$BP$2)+VLOOKUP(D66,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nVLOOKUP(D66,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",\nIF(OR(C66=\"a\",C66=\"c\",C66=\"f\"),VLOOKUP(A66,Quantities[],Quantities!$Y$2),VLOOKUP(A66,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN66)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Y$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$Y$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$Y$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$Z$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AA$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AB$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$O$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$O$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$O$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$P$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$Q$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$R$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$T$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$T$2)*N67^4+VLOOKUP(D67,Equipment[],Equipment!$U$2)*N67^3+VLOOKUP(D67,Equipment[],Equipment!$V$2)*N67^2+VLOOKUP(D67,Equipment[],Equipment!$W$2)*N67+VLOOKUP(D67,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D67,Equipment[],Equipment!$AD$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D67,Equipment[],Equipment!$AD$2)*O67^4+VLOOKUP(D67,Equipment[],Equipment!$AE$2)*O67^3+VLOOKUP(D67,Equipment[],Equipment!$AF$2)*O67^2+VLOOKUP(D67,Equipment[],Equipment!$AG$2)*O67+VLOOKUP(D67,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(C67=\"a\",C67=\"f\"),\nVLOOKUP(D67,Equipment[],Equipment!$BO$2)+VLOOKUP(D67,Equipment[],Equipment!$BP$2)+VLOOKUP(D67,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nVLOOKUP(D67,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",\nIF(OR(C67=\"a\",C67=\"c\",C67=\"f\"),VLOOKUP(A67,Quantities[],Quantities!$Y$2),VLOOKUP(A67,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN67)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Y$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$Y$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$Y$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$Z$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AA$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AB$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$O$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$O$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$O$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$P$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$Q$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$R$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$T$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$T$2)*N68^4+VLOOKUP(D68,Equipment[],Equipment!$U$2)*N68^3+VLOOKUP(D68,Equipment[],Equipment!$V$2)*N68^2+VLOOKUP(D68,Equipment[],Equipment!$W$2)*N68+VLOOKUP(D68,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D68,Equipment[],Equipment!$AD$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D68,Equipment[],Equipment!$AD$2)*O68^4+VLOOKUP(D68,Equipment[],Equipment!$AE$2)*O68^3+VLOOKUP(D68,Equipment[],Equipment!$AF$2)*O68^2+VLOOKUP(D68,Equipment[],Equipment!$AG$2)*O68+VLOOKUP(D68,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(C68=\"a\",C68=\"f\"),\nVLOOKUP(D68,Equipment[],Equipment!$BO$2)+VLOOKUP(D68,Equipment[],Equipment!$BP$2)+VLOOKUP(D68,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nVLOOKUP(D68,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",\nIF(OR(C68=\"a\",C68=\"c\",C68=\"f\"),VLOOKUP(A68,Quantities[],Quantities!$Y$2),VLOOKUP(A68,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN68)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Y$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$Y$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$Y$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$Z$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AA$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AB$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$O$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$O$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$O$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$P$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$Q$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$R$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$T$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$T$2)*N69^4+VLOOKUP(D69,Equipment[],Equipment!$U$2)*N69^3+VLOOKUP(D69,Equipment[],Equipment!$V$2)*N69^2+VLOOKUP(D69,Equipment[],Equipment!$W$2)*N69+VLOOKUP(D69,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D69,Equipment[],Equipment!$AD$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D69,Equipment[],Equipment!$AD$2)*O69^4+VLOOKUP(D69,Equipment[],Equipment!$AE$2)*O69^3+VLOOKUP(D69,Equipment[],Equipment!$AF$2)*O69^2+VLOOKUP(D69,Equipment[],Equipment!$AG$2)*O69+VLOOKUP(D69,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(C69=\"a\",C69=\"f\"),\nVLOOKUP(D69,Equipment[],Equipment!$BO$2)+VLOOKUP(D69,Equipment[],Equipment!$BP$2)+VLOOKUP(D69,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nVLOOKUP(D69,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",\nIF(OR(C69=\"a\",C69=\"c\",C69=\"f\"),VLOOKUP(A69,Quantities[],Quantities!$Y$2),VLOOKUP(A69,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN69)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Y$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$Y$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$Y$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$Z$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AA$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AB$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$O$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$O$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$O$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$P$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$Q$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$R$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$T$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$T$2)*N70^4+VLOOKUP(D70,Equipment[],Equipment!$U$2)*N70^3+VLOOKUP(D70,Equipment[],Equipment!$V$2)*N70^2+VLOOKUP(D70,Equipment[],Equipment!$W$2)*N70+VLOOKUP(D70,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D70,Equipment[],Equipment!$AD$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D70,Equipment[],Equipment!$AD$2)*O70^4+VLOOKUP(D70,Equipment[],Equipment!$AE$2)*O70^3+VLOOKUP(D70,Equipment[],Equipment!$AF$2)*O70^2+VLOOKUP(D70,Equipment[],Equipment!$AG$2)*O70+VLOOKUP(D70,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(C70=\"a\",C70=\"f\"),\nVLOOKUP(D70,Equipment[],Equipment!$BO$2)+VLOOKUP(D70,Equipment[],Equipment!$BP$2)+VLOOKUP(D70,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nVLOOKUP(D70,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",\nIF(OR(C70=\"a\",C70=\"c\",C70=\"f\"),VLOOKUP(A70,Quantities[],Quantities!$Y$2),VLOOKUP(A70,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN70)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Y$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$Y$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$Y$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$Z$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AA$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AB$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$O$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$O$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$O$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$P$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$Q$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$R$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$T$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$T$2)*N71^4+VLOOKUP(D71,Equipment[],Equipment!$U$2)*N71^3+VLOOKUP(D71,Equipment[],Equipment!$V$2)*N71^2+VLOOKUP(D71,Equipment[],Equipment!$W$2)*N71+VLOOKUP(D71,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D71,Equipment[],Equipment!$AD$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D71,Equipment[],Equipment!$AD$2)*O71^4+VLOOKUP(D71,Equipment[],Equipment!$AE$2)*O71^3+VLOOKUP(D71,Equipment[],Equipment!$AF$2)*O71^2+VLOOKUP(D71,Equipment[],Equipment!$AG$2)*O71+VLOOKUP(D71,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(C71=\"a\",C71=\"f\"),\nVLOOKUP(D71,Equipment[],Equipment!$BO$2)+VLOOKUP(D71,Equipment[],Equipment!$BP$2)+VLOOKUP(D71,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nVLOOKUP(D71,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",\nIF(OR(C71=\"a\",C71=\"c\",C71=\"f\"),VLOOKUP(A71,Quantities[],Quantities!$Y$2),VLOOKUP(A71,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN71)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D72,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Y$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$Y$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$Y$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$Z$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AA$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AB$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$O$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$O$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$O$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$P$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$Q$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$R$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$T$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$T$2)*N72^4+VLOOKUP(D72,Equipment[],Equipment!$U$2)*N72^3+VLOOKUP(D72,Equipment[],Equipment!$V$2)*N72^2+VLOOKUP(D72,Equipment[],Equipment!$W$2)*N72+VLOOKUP(D72,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D72,Equipment[],Equipment!$AD$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D72,Equipment[],Equipment!$AD$2)*O72^4+VLOOKUP(D72,Equipment[],Equipment!$AE$2)*O72^3+VLOOKUP(D72,Equipment[],Equipment!$AF$2)*O72^2+VLOOKUP(D72,Equipment[],Equipment!$AG$2)*O72+VLOOKUP(D72,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(C72=\"a\",C72=\"f\"),\nVLOOKUP(D72,Equipment[],Equipment!$BO$2)+VLOOKUP(D72,Equipment[],Equipment!$BP$2)+VLOOKUP(D72,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nVLOOKUP(D72,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",\nIF(OR(C72=\"a\",C72=\"c\",C72=\"f\"),VLOOKUP(A72,Quantities[],Quantities!$Y$2),VLOOKUP(A72,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN72)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D73,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Y$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$Y$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$Y$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$Z$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AA$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AB$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$O$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$O$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$O$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$P$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$Q$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$R$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$T$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$T$2)*N73^4+VLOOKUP(D73,Equipment[],Equipment!$U$2)*N73^3+VLOOKUP(D73,Equipment[],Equipment!$V$2)*N73^2+VLOOKUP(D73,Equipment[],Equipment!$W$2)*N73+VLOOKUP(D73,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D73,Equipment[],Equipment!$AD$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D73,Equipment[],Equipment!$AD$2)*O73^4+VLOOKUP(D73,Equipment[],Equipment!$AE$2)*O73^3+VLOOKUP(D73,Equipment[],Equipment!$AF$2)*O73^2+VLOOKUP(D73,Equipment[],Equipment!$AG$2)*O73+VLOOKUP(D73,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(C73=\"a\",C73=\"f\"),\nVLOOKUP(D73,Equipment[],Equipment!$BO$2)+VLOOKUP(D73,Equipment[],Equipment!$BP$2)+VLOOKUP(D73,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nVLOOKUP(D73,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",\nIF(OR(C73=\"a\",C73=\"c\",C73=\"f\"),VLOOKUP(A73,Quantities[],Quantities!$Y$2),VLOOKUP(A73,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN73)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D74,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Y$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$Y$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$Y$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$Z$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AA$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AB$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$O$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$O$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$O$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$P$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$Q$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$R$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$T$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$T$2)*N74^4+VLOOKUP(D74,Equipment[],Equipment!$U$2)*N74^3+VLOOKUP(D74,Equipment[],Equipment!$V$2)*N74^2+VLOOKUP(D74,Equipment[],Equipment!$W$2)*N74+VLOOKUP(D74,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D74,Equipment[],Equipment!$AD$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D74,Equipment[],Equipment!$AD$2)*O74^4+VLOOKUP(D74,Equipment[],Equipment!$AE$2)*O74^3+VLOOKUP(D74,Equipment[],Equipment!$AF$2)*O74^2+VLOOKUP(D74,Equipment[],Equipment!$AG$2)*O74+VLOOKUP(D74,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(C74=\"a\",C74=\"f\"),\nVLOOKUP(D74,Equipment[],Equipment!$BO$2)+VLOOKUP(D74,Equipment[],Equipment!$BP$2)+VLOOKUP(D74,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nVLOOKUP(D74,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",\nIF(OR(C74=\"a\",C74=\"c\",C74=\"f\"),VLOOKUP(A74,Quantities[],Quantities!$Y$2),VLOOKUP(A74,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN74)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D75,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Y$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$Y$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$Y$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$Z$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AA$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AB$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$O$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$O$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$O$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$P$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$Q$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$R$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$T$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$T$2)*N75^4+VLOOKUP(D75,Equipment[],Equipment!$U$2)*N75^3+VLOOKUP(D75,Equipment[],Equipment!$V$2)*N75^2+VLOOKUP(D75,Equipment[],Equipment!$W$2)*N75+VLOOKUP(D75,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D75,Equipment[],Equipment!$AD$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D75,Equipment[],Equipment!$AD$2)*O75^4+VLOOKUP(D75,Equipment[],Equipment!$AE$2)*O75^3+VLOOKUP(D75,Equipment[],Equipment!$AF$2)*O75^2+VLOOKUP(D75,Equipment[],Equipment!$AG$2)*O75+VLOOKUP(D75,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(C75=\"a\",C75=\"f\"),\nVLOOKUP(D75,Equipment[],Equipment!$BO$2)+VLOOKUP(D75,Equipment[],Equipment!$BP$2)+VLOOKUP(D75,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nVLOOKUP(D75,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",\nIF(OR(C75=\"a\",C75=\"c\",C75=\"f\"),VLOOKUP(A75,Quantities[],Quantities!$Y$2),VLOOKUP(A75,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN75)","v":0},0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D76,2)=\"Sc\",'4   Earthwork'!$M$15:$M$74,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",'3   Material'!$I$15:$I$95,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(Scrapers[[#This Row],[Material]]=\"a\",Scrapers[[#This Row],[Material]]=\"f\"), '3   Material'!$J$15:$J$95,\n-'3   Material'!$J$15:$J$95),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BI$2),0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BM$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BN$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Y$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AC$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$Y$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AC$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$Y$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$Z$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AA$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AB$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AC$2))*\n1609.344/60))),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$O$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$S$2))*\n1609.344/60))<0,0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$O$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$S$2))*\n1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2), VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AI$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$O$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$P$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$Q$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$R$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$S$2))*\n1609.344/60)))),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(Scrapers[[#This Row],[Haul & Scrape Grade (%)]]>0,\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$T$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$X$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$T$2)*N76^4+VLOOKUP(D76,Equipment[],Equipment!$U$2)*N76^3+VLOOKUP(D76,Equipment[],Equipment!$V$2)*N76^2+VLOOKUP(D76,Equipment[],Equipment!$W$2)*N76+VLOOKUP(D76,Equipment[],Equipment!$X$2))*1609.344/60)),\nIF((1/((VLOOKUP(D76,Equipment[],Equipment!$AD$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AH$2))*1609.344/60))>VLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\nVLOOKUP(Scrapers[[#This Row],[Eq]],Equipment[],Equipment!$AJ$2),\n1/((VLOOKUP(D76,Equipment[],Equipment!$AD$2)*O76^4+VLOOKUP(D76,Equipment[],Equipment!$AE$2)*O76^3+VLOOKUP(D76,Equipment[],Equipment!$AF$2)*O76^2+VLOOKUP(D76,Equipment[],Equipment!$AG$2)*O76+VLOOKUP(D76,Equipment[],Equipment!$AH$2))*1609.344/60))\n),0)","v":0},0,{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(C76=\"a\",C76=\"f\"),\nVLOOKUP(D76,Equipment[],Equipment!$BO$2)+VLOOKUP(D76,Equipment[],Equipment!$BP$2)+VLOOKUP(D76,Equipment[],Equipment!$BQ$2),\n0),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nVLOOKUP(D76,Equipment[],Equipment!$BL$2),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",\nIF(OR(C76=\"a\",C76=\"c\",C76=\"f\"),VLOOKUP(A76,Quantities[],Quantities!$Y$2),VLOOKUP(A76,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$BD$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},0,0,0,{"$f":"IF(AND(LEFT(Scrapers[[#This Row],[Eq]],2)=\"Sc\",Scrapers[[#This Row],[Material]]=\"d\"),$G$9,'20 Scraper Optimization'!AN76)","v":0},0]

{"sheet":"13   M'grader","index":16,"n_rows":76,"n_cols":21,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Productivity and Hours Required for Motorgrader Use---Grading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44512}]
[null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,"Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Tyrone cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material ","Eq","ID","Task Description","Source Location 1","Destination Location 2","Grading Equipment","Area (ac)"," Grading Shaping Productivity (ac/hr)","Task Time (hrs)","Grade Factor","Material Factor","Material Weight (lb/cy)","Production Method/Blade","Effective Blade Width (ft)","Pass Overlap (ft)","Speed (mph)","Work Hour (min/hr)","Operator Factor "]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D15,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",(T15/60)*N15*(2300/O15)*P15*U15*M15*S15*(Q15-R15)*5280/43560,0)","v":0},{"$f":"IF(K15>0,J15/K15,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A15,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(OR(C15=\"c\",C15=\"a\"), VLOOKUP(A15,Quantities[],Quantities!$Y$2), VLOOKUP(A15,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",VLOOKUP(D15,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D15,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D15,Equipment[],Equipment!$AN$2),\nVLOOKUP(D15,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(LEFT(D16,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",(T16/60)*N16*(2300/O16)*P16*U16*M16*S16*(Q16-R16)*5280/43560,0)","v":0},{"$f":"IF(K16>0,J16/K16,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A16,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(OR(C16=\"c\",C16=\"a\"), VLOOKUP(A16,Quantities[],Quantities!$Y$2), VLOOKUP(A16,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",VLOOKUP(D16,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D16,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D16,Equipment[],Equipment!$AN$2),\nVLOOKUP(D16,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D17,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A17,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(OR(C17=\"c\",C17=\"a\"), VLOOKUP(A17,Quantities[],Quantities!$Y$2), VLOOKUP(A17,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",VLOOKUP(D17,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D17,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D17,Equipment[],Equipment!$AN$2),\nVLOOKUP(D17,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D18,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A18,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(OR(C18=\"c\",C18=\"a\"), VLOOKUP(A18,Quantities[],Quantities!$Y$2), VLOOKUP(A18,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",VLOOKUP(D18,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D18,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D18,Equipment[],Equipment!$AN$2),\nVLOOKUP(D18,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D19,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A19,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(OR(C19=\"c\",C19=\"a\"), VLOOKUP(A19,Quantities[],Quantities!$Y$2), VLOOKUP(A19,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",VLOOKUP(D19,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D19,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D19,Equipment[],Equipment!$AN$2),\nVLOOKUP(D19,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D20,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A20,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(OR(C20=\"c\",C20=\"a\"), VLOOKUP(A20,Quantities[],Quantities!$Y$2), VLOOKUP(A20,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",VLOOKUP(D20,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D20,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D20,Equipment[],Equipment!$AN$2),\nVLOOKUP(D20,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D21,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A21,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(OR(C21=\"c\",C21=\"a\"), VLOOKUP(A21,Quantities[],Quantities!$Y$2), VLOOKUP(A21,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",VLOOKUP(D21,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D21,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D21,Equipment[],Equipment!$AN$2),\nVLOOKUP(D21,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D22,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A22,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(OR(C22=\"c\",C22=\"a\"), VLOOKUP(A22,Quantities[],Quantities!$Y$2), VLOOKUP(A22,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",VLOOKUP(D22,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D22,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D22,Equipment[],Equipment!$AN$2),\nVLOOKUP(D22,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D23,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A23,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(OR(C23=\"c\",C23=\"a\"), VLOOKUP(A23,Quantities[],Quantities!$Y$2), VLOOKUP(A23,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",VLOOKUP(D23,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D23,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D23,Equipment[],Equipment!$AN$2),\nVLOOKUP(D23,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D24,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D24,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A24,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(OR(C24=\"c\",C24=\"a\"), VLOOKUP(A24,Quantities[],Quantities!$Y$2), VLOOKUP(A24,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",VLOOKUP(D24,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D24,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D24,Equipment[],Equipment!$AN$2),\nVLOOKUP(D24,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D25,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D25,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A25,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(OR(C25=\"c\",C25=\"a\"), VLOOKUP(A25,Quantities[],Quantities!$Y$2), VLOOKUP(A25,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",VLOOKUP(D25,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D25,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D25,Equipment[],Equipment!$AN$2),\nVLOOKUP(D25,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D26,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D26,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A26,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(OR(C26=\"c\",C26=\"a\"), VLOOKUP(A26,Quantities[],Quantities!$Y$2), VLOOKUP(A26,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",VLOOKUP(D26,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D26,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D26,Equipment[],Equipment!$AN$2),\nVLOOKUP(D26,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D27,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D27,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A27,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(OR(C27=\"c\",C27=\"a\"), VLOOKUP(A27,Quantities[],Quantities!$Y$2), VLOOKUP(A27,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",VLOOKUP(D27,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D27,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D27,Equipment[],Equipment!$AN$2),\nVLOOKUP(D27,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D28,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D28,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A28,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(OR(C28=\"c\",C28=\"a\"), VLOOKUP(A28,Quantities[],Quantities!$Y$2), VLOOKUP(A28,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",VLOOKUP(D28,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D28,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D28,Equipment[],Equipment!$AN$2),\nVLOOKUP(D28,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D29,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D29,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A29,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(OR(C29=\"c\",C29=\"a\"), VLOOKUP(A29,Quantities[],Quantities!$Y$2), VLOOKUP(A29,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",VLOOKUP(D29,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D29,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D29,Equipment[],Equipment!$AN$2),\nVLOOKUP(D29,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D30,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A30,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(OR(C30=\"c\",C30=\"a\"), VLOOKUP(A30,Quantities[],Quantities!$Y$2), VLOOKUP(A30,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",VLOOKUP(D30,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D30,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D30,Equipment[],Equipment!$AN$2),\nVLOOKUP(D30,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D31,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D31,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A31,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(OR(C31=\"c\",C31=\"a\"), VLOOKUP(A31,Quantities[],Quantities!$Y$2), VLOOKUP(A31,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",VLOOKUP(D31,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D31,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D31,Equipment[],Equipment!$AN$2),\nVLOOKUP(D31,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D32,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D32,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A32,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(OR(C32=\"c\",C32=\"a\"), VLOOKUP(A32,Quantities[],Quantities!$Y$2), VLOOKUP(A32,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",VLOOKUP(D32,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D32,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D32,Equipment[],Equipment!$AN$2),\nVLOOKUP(D32,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D33,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D33,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A33,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(OR(C33=\"c\",C33=\"a\"), VLOOKUP(A33,Quantities[],Quantities!$Y$2), VLOOKUP(A33,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",VLOOKUP(D33,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D33,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D33,Equipment[],Equipment!$AN$2),\nVLOOKUP(D33,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D34,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D34,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A34,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(OR(C34=\"c\",C34=\"a\"), VLOOKUP(A34,Quantities[],Quantities!$Y$2), VLOOKUP(A34,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",VLOOKUP(D34,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D34,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D34,Equipment[],Equipment!$AN$2),\nVLOOKUP(D34,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D35,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D35,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A35,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(OR(C35=\"c\",C35=\"a\"), VLOOKUP(A35,Quantities[],Quantities!$Y$2), VLOOKUP(A35,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",VLOOKUP(D35,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D35,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D35,Equipment[],Equipment!$AN$2),\nVLOOKUP(D35,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D36,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D36,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A36,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(OR(C36=\"c\",C36=\"a\"), VLOOKUP(A36,Quantities[],Quantities!$Y$2), VLOOKUP(A36,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",VLOOKUP(D36,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D36,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D36,Equipment[],Equipment!$AN$2),\nVLOOKUP(D36,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D37,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D37,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A37,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(OR(C37=\"c\",C37=\"a\"), VLOOKUP(A37,Quantities[],Quantities!$Y$2), VLOOKUP(A37,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",VLOOKUP(D37,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D37,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D37,Equipment[],Equipment!$AN$2),\nVLOOKUP(D37,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D38,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D38,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A38,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(OR(C38=\"c\",C38=\"a\"), VLOOKUP(A38,Quantities[],Quantities!$Y$2), VLOOKUP(A38,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",VLOOKUP(D38,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D38,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D38,Equipment[],Equipment!$AN$2),\nVLOOKUP(D38,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D39,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D39,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A39,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(OR(C39=\"c\",C39=\"a\"), VLOOKUP(A39,Quantities[],Quantities!$Y$2), VLOOKUP(A39,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",VLOOKUP(D39,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D39,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D39,Equipment[],Equipment!$AN$2),\nVLOOKUP(D39,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D40,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D40,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A40,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(OR(C40=\"c\",C40=\"a\"), VLOOKUP(A40,Quantities[],Quantities!$Y$2), VLOOKUP(A40,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",VLOOKUP(D40,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D40,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D40,Equipment[],Equipment!$AN$2),\nVLOOKUP(D40,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D41,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D41,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A41,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(OR(C41=\"c\",C41=\"a\"), VLOOKUP(A41,Quantities[],Quantities!$Y$2), VLOOKUP(A41,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",VLOOKUP(D41,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D41,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D41,Equipment[],Equipment!$AN$2),\nVLOOKUP(D41,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D42,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D42,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A42,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(OR(C42=\"c\",C42=\"a\"), VLOOKUP(A42,Quantities[],Quantities!$Y$2), VLOOKUP(A42,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",VLOOKUP(D42,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D42,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D42,Equipment[],Equipment!$AN$2),\nVLOOKUP(D42,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D43,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":74.146992653810841},2.4393939393939394,30.39566158479202,{"$f":"IF(LEFT(D43,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":1},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A43,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(OR(C43=\"c\",C43=\"a\"), VLOOKUP(A43,Quantities[],Quantities!$Y$2), VLOOKUP(A43,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D43,2)=\"Mg\",VLOOKUP(D43,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D43,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D43,Equipment[],Equipment!$AN$2),\nVLOOKUP(D43,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D44,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":71.21244260789716},2.4393939393939394,29.1926783361566,{"$f":"IF(LEFT(D44,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":1},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A44,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(OR(C44=\"c\",C44=\"a\"), VLOOKUP(A44,Quantities[],Quantities!$Y$2), VLOOKUP(A44,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D44,2)=\"Mg\",VLOOKUP(D44,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D44,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D44,Equipment[],Equipment!$AN$2),\nVLOOKUP(D44,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D45,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":38.704787190082648},2.4393939393939394,15.866558723884811,{"$f":"IF(LEFT(D45,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":1},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A45,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(OR(C45=\"c\",C45=\"a\"), VLOOKUP(A45,Quantities[],Quantities!$Y$2), VLOOKUP(A45,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D45,2)=\"Mg\",VLOOKUP(D45,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D45,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D45,Equipment[],Equipment!$AN$2),\nVLOOKUP(D45,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D46,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":10},2.3906060606060606,4.1830396754975281,{"$f":"IF(LEFT(D46,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0.98},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A46,Quantities[],Quantities!$X$2)),0)","v":1.2},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(OR(C46=\"c\",C46=\"a\"), VLOOKUP(A46,Quantities[],Quantities!$Y$2), VLOOKUP(A46,Quantities[],Quantities!$Z$2)),\n0)","v":3600},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AQ$2),0)","v":1.2},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AT$2),0)","v":16},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AK$2),0)","v":2},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AI$2),0)","v":2.5},{"$f":"IF(LEFT(D46,2)=\"Mg\",VLOOKUP(D46,Equipment[],Equipment!$AS$2),0)","v":50},{"$f":"IF(LEFT(D46,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D46,Equipment[],Equipment!$AN$2),\nVLOOKUP(D46,Equipment[],Equipment!$AM$2)),0)","v":0.75}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D47,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D47,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A47,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(OR(C47=\"c\",C47=\"a\"), VLOOKUP(A47,Quantities[],Quantities!$Y$2), VLOOKUP(A47,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",VLOOKUP(D47,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D47,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D47,Equipment[],Equipment!$AN$2),\nVLOOKUP(D47,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D48,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D48,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A48,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(OR(C48=\"c\",C48=\"a\"), VLOOKUP(A48,Quantities[],Quantities!$Y$2), VLOOKUP(A48,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",VLOOKUP(D48,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D48,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D48,Equipment[],Equipment!$AN$2),\nVLOOKUP(D48,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D49,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D49,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A49,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(OR(C49=\"c\",C49=\"a\"), VLOOKUP(A49,Quantities[],Quantities!$Y$2), VLOOKUP(A49,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",VLOOKUP(D49,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D49,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D49,Equipment[],Equipment!$AN$2),\nVLOOKUP(D49,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D50,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D50,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A50,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(OR(C50=\"c\",C50=\"a\"), VLOOKUP(A50,Quantities[],Quantities!$Y$2), VLOOKUP(A50,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",VLOOKUP(D50,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D50,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D50,Equipment[],Equipment!$AN$2),\nVLOOKUP(D50,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D51,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D51,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A51,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(OR(C51=\"c\",C51=\"a\"), VLOOKUP(A51,Quantities[],Quantities!$Y$2), VLOOKUP(A51,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",VLOOKUP(D51,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D51,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D51,Equipment[],Equipment!$AN$2),\nVLOOKUP(D51,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D52,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D52,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A52,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(OR(C52=\"c\",C52=\"a\"), VLOOKUP(A52,Quantities[],Quantities!$Y$2), VLOOKUP(A52,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",VLOOKUP(D52,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D52,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D52,Equipment[],Equipment!$AN$2),\nVLOOKUP(D52,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D53,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D53,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A53,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(OR(C53=\"c\",C53=\"a\"), VLOOKUP(A53,Quantities[],Quantities!$Y$2), VLOOKUP(A53,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",VLOOKUP(D53,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D53,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D53,Equipment[],Equipment!$AN$2),\nVLOOKUP(D53,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D54,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D54,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A54,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(OR(C54=\"c\",C54=\"a\"), VLOOKUP(A54,Quantities[],Quantities!$Y$2), VLOOKUP(A54,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",VLOOKUP(D54,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D54,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D54,Equipment[],Equipment!$AN$2),\nVLOOKUP(D54,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D55,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D55,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A55,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(OR(C55=\"c\",C55=\"a\"), VLOOKUP(A55,Quantities[],Quantities!$Y$2), VLOOKUP(A55,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",VLOOKUP(D55,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D55,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D55,Equipment[],Equipment!$AN$2),\nVLOOKUP(D55,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D56,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D56,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A56,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(OR(C56=\"c\",C56=\"a\"), VLOOKUP(A56,Quantities[],Quantities!$Y$2), VLOOKUP(A56,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",VLOOKUP(D56,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D56,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D56,Equipment[],Equipment!$AN$2),\nVLOOKUP(D56,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D57,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D57,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A57,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(OR(C57=\"c\",C57=\"a\"), VLOOKUP(A57,Quantities[],Quantities!$Y$2), VLOOKUP(A57,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",VLOOKUP(D57,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D57,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D57,Equipment[],Equipment!$AN$2),\nVLOOKUP(D57,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D58,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D58,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A58,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(OR(C58=\"c\",C58=\"a\"), VLOOKUP(A58,Quantities[],Quantities!$Y$2), VLOOKUP(A58,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",VLOOKUP(D58,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D58,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D58,Equipment[],Equipment!$AN$2),\nVLOOKUP(D58,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D59,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D59,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A59,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(OR(C59=\"c\",C59=\"a\"), VLOOKUP(A59,Quantities[],Quantities!$Y$2), VLOOKUP(A59,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",VLOOKUP(D59,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D59,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D59,Equipment[],Equipment!$AN$2),\nVLOOKUP(D59,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D60,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D60,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A60,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(OR(C60=\"c\",C60=\"a\"), VLOOKUP(A60,Quantities[],Quantities!$Y$2), VLOOKUP(A60,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",VLOOKUP(D60,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D60,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D60,Equipment[],Equipment!$AN$2),\nVLOOKUP(D60,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D61,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D61,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A61,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(OR(C61=\"c\",C61=\"a\"), VLOOKUP(A61,Quantities[],Quantities!$Y$2), VLOOKUP(A61,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",VLOOKUP(D61,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D61,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D61,Equipment[],Equipment!$AN$2),\nVLOOKUP(D61,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D62,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D62,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A62,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(OR(C62=\"c\",C62=\"a\"), VLOOKUP(A62,Quantities[],Quantities!$Y$2), VLOOKUP(A62,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",VLOOKUP(D62,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D62,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D62,Equipment[],Equipment!$AN$2),\nVLOOKUP(D62,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D63,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D63,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A63,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(OR(C63=\"c\",C63=\"a\"), VLOOKUP(A63,Quantities[],Quantities!$Y$2), VLOOKUP(A63,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",VLOOKUP(D63,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D63,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D63,Equipment[],Equipment!$AN$2),\nVLOOKUP(D63,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D64,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D64,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A64,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(OR(C64=\"c\",C64=\"a\"), VLOOKUP(A64,Quantities[],Quantities!$Y$2), VLOOKUP(A64,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",VLOOKUP(D64,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D64,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D64,Equipment[],Equipment!$AN$2),\nVLOOKUP(D64,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D65,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D65,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A65,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(OR(C65=\"c\",C65=\"a\"), VLOOKUP(A65,Quantities[],Quantities!$Y$2), VLOOKUP(A65,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",VLOOKUP(D65,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D65,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D65,Equipment[],Equipment!$AN$2),\nVLOOKUP(D65,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D66,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D66,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A66,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(OR(C66=\"c\",C66=\"a\"), VLOOKUP(A66,Quantities[],Quantities!$Y$2), VLOOKUP(A66,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",VLOOKUP(D66,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D66,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D66,Equipment[],Equipment!$AN$2),\nVLOOKUP(D66,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D67,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D67,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A67,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(OR(C67=\"c\",C67=\"a\"), VLOOKUP(A67,Quantities[],Quantities!$Y$2), VLOOKUP(A67,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",VLOOKUP(D67,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D67,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D67,Equipment[],Equipment!$AN$2),\nVLOOKUP(D67,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D68,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D68,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A68,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(OR(C68=\"c\",C68=\"a\"), VLOOKUP(A68,Quantities[],Quantities!$Y$2), VLOOKUP(A68,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",VLOOKUP(D68,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D68,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D68,Equipment[],Equipment!$AN$2),\nVLOOKUP(D68,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D69,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D69,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A69,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(OR(C69=\"c\",C69=\"a\"), VLOOKUP(A69,Quantities[],Quantities!$Y$2), VLOOKUP(A69,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",VLOOKUP(D69,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D69,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D69,Equipment[],Equipment!$AN$2),\nVLOOKUP(D69,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D70,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D70,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A70,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(OR(C70=\"c\",C70=\"a\"), VLOOKUP(A70,Quantities[],Quantities!$Y$2), VLOOKUP(A70,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",VLOOKUP(D70,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D70,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D70,Equipment[],Equipment!$AN$2),\nVLOOKUP(D70,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D71,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D71,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A71,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(OR(C71=\"c\",C71=\"a\"), VLOOKUP(A71,Quantities[],Quantities!$Y$2), VLOOKUP(A71,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",VLOOKUP(D71,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D71,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D71,Equipment[],Equipment!$AN$2),\nVLOOKUP(D71,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D72,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D72,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A72,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(OR(C72=\"c\",C72=\"a\"), VLOOKUP(A72,Quantities[],Quantities!$Y$2), VLOOKUP(A72,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",VLOOKUP(D72,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D72,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D72,Equipment[],Equipment!$AN$2),\nVLOOKUP(D72,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D73,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D73,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A73,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(OR(C73=\"c\",C73=\"a\"), VLOOKUP(A73,Quantities[],Quantities!$Y$2), VLOOKUP(A73,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",VLOOKUP(D73,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D73,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D73,Equipment[],Equipment!$AN$2),\nVLOOKUP(D73,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D74,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D74,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A74,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(OR(C74=\"c\",C74=\"a\"), VLOOKUP(A74,Quantities[],Quantities!$Y$2), VLOOKUP(A74,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",VLOOKUP(D74,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D74,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D74,Equipment[],Equipment!$AN$2),\nVLOOKUP(D74,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D75,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D75,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A75,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(OR(C75=\"c\",C75=\"a\"), VLOOKUP(A75,Quantities[],Quantities!$Y$2), VLOOKUP(A75,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",VLOOKUP(D75,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D75,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D75,Equipment[],Equipment!$AN$2),\nVLOOKUP(D75,Equipment[],Equipment!$AM$2)),0)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D76,2)=\"Mg\",'4   Earthwork'!$I$15:$I$109,0)","v":0},0,0,{"$f":"IF(LEFT(D76,2)=\"Mg\",-0.02*100*'3   Material'!$J$15:$J$95+1,0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\",\nVLOOKUP(MGrader[[#This Row],[Item]],Quantities[],Quantities!$W$2),\nVLOOKUP(A76,Quantities[],Quantities!$X$2)),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(OR(C76=\"c\",C76=\"a\"), VLOOKUP(A76,Quantities[],Quantities!$Y$2), VLOOKUP(A76,Quantities[],Quantities!$Z$2)),\n0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AQ$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AT$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AK$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AI$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",VLOOKUP(D76,Equipment[],Equipment!$AS$2),0)","v":0},{"$f":"IF(LEFT(D76,2)=\"Mg\",\nIF(MGrader[[#This Row],[Material ]]=\"a\", VLOOKUP(D76,Equipment[],Equipment!$AN$2),\nVLOOKUP(D76,Equipment[],Equipment!$AM$2)),0)","v":0}]

{"sheet":"14   EarthSum","index":17,"n_rows":89,"n_cols":20,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #14"]
[null,null,null,null,null,"Summary Calculation of Earthmoving Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"}]
[null,null,null,null,null,null,"Notes and Assumptions:"]
[null,null,null,null,null,"Summarizes costs for line items involving earthworks","Productivity (based on area of overall stockpile) = Sq.ft per hour = Speed x (Eff. Blade L -Blade Overlap) x Efficiency  (Cat. Handbook Edition 47 pg 11-27)"]
[null,null,null,null,null,null,"Max. safe slope for motor graders is 2:1 (50%), proposed final grade for Emma cover grading on stockpiles is 33%, therefore use of graders an option  (Cat. Handbook Edition 46 pg 11-30)"]
[null,null,null,null,null,null,"Grade Factor = -0.02(Grade %) + 1"]
[null,null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Equipment","Fuel Cost ($/hr)","Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($/hr)","Labor Cost ($/hr)","Number of Units (Equipment)","Time Req'd Per Unit (hrs)","Direct Fuel Cost ($)","Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)","Direct Labor Cost ($)","Total Equipment Cost ($)","Total Production Volume (CY)","Total Production Area (AC)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D15,1)=\"U\",0,\nVLOOKUP(D15,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D15,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D15,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D15,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D15,2)=\"Dz\",'5   Dozer'!T15/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D15,2)=\"Rp\",'8   Ripper'!L15,\nIF(LEFT(D15,2)=\"Tk\",'10   Trucks'!Q15,\nIF(OR(LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\"),'11   Loader Shovel'!O15,\nIF(LEFT(D15,2)=\"Sc\",'12 Scrapers'!AD15,\nIF(LEFT(D15,2)=\"Mg\",'13   M''grader'!L15,\nIF(LEFT(D15,2)=\"Ex\",'9  Excavator'!Q15,\nIF(LEFT(D15,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D15,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":790.04721886441246},{"$f":"J15*N15*M15","v":56822.882141272683},{"$f":"K15*N15*M15","v":184605.30605883632},{"$f":"L15*N15*M15","v":22634.852820465418},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":264063.0410205744},{"$f":"IF(OR(LEFT(D15,2)=\"Dz\",LEFT(D15,2)=\"Tk\",LEFT(D15,2)=\"Ld\",LEFT(D15,2)=\"Sh\",LEFT(D15,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":1569700},{"$f":"IF(OR(LEFT(D15,2)=\"Rp\",LEFT(D15,2)=\"Ex\",LEFT(D15,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D15,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$E$2))","v":131.02850000000001},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$L$2))","v":232.46863636363639},{"$f":"IF(LEFT(D16,1)=\"U\",0,\nVLOOKUP(D16,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D16,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D16,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D16,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D16,2)=\"Dz\",'5   Dozer'!T16/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D16,2)=\"Rp\",'8   Ripper'!L16,\nIF(LEFT(D16,2)=\"Tk\",'10   Trucks'!Q16,\nIF(OR(LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\"),'11   Loader Shovel'!O16,\nIF(LEFT(D16,2)=\"Sc\",'12 Scrapers'!AD16,\nIF(LEFT(D16,2)=\"Mg\",'13   M''grader'!L16,\nIF(LEFT(D16,2)=\"Ex\",'9  Excavator'!Q16,\nIF(LEFT(D16,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D16,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":4479.6380090497732},{"$f":"J16*N16*M16","v":586960.24886877823},{"$f":"K16*N16*M16","v":1041375.3393665159},{"$f":"L16*N16*M16","v":128341.62895927601},{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1756677.21719457},{"$f":"IF(OR(LEFT(D16,2)=\"Dz\",LEFT(D16,2)=\"Tk\",LEFT(D16,2)=\"Ld\",LEFT(D16,2)=\"Sh\",LEFT(D16,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":2200000},{"$f":"IF(OR(LEFT(D16,2)=\"Rp\",LEFT(D16,2)=\"Ex\",LEFT(D16,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D16,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D17,1)=\"U\",0,\nVLOOKUP(D17,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D17,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D17,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D17,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D17,2)=\"Dz\",'5   Dozer'!T17/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D17,2)=\"Rp\",'8   Ripper'!L17,\nIF(LEFT(D17,2)=\"Tk\",'10   Trucks'!Q17,\nIF(OR(LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\"),'11   Loader Shovel'!O17,\nIF(LEFT(D17,2)=\"Sc\",'12 Scrapers'!AD17,\nIF(LEFT(D17,2)=\"Mg\",'13   M''grader'!L17,\nIF(LEFT(D17,2)=\"Ex\",'9  Excavator'!Q17,\nIF(LEFT(D17,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D17,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D17,2)=\"Dz\",LEFT(D17,2)=\"Tk\",LEFT(D17,2)=\"Ld\",LEFT(D17,2)=\"Sh\",LEFT(D17,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":76780.08},{"$f":"IF(OR(LEFT(D17,2)=\"Rp\",LEFT(D17,2)=\"Ex\",LEFT(D17,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D17,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D18,1)=\"U\",0,\nVLOOKUP(D18,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D18,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D18,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D18,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D18,2)=\"Dz\",'5   Dozer'!T18/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D18,2)=\"Rp\",'8   Ripper'!L18,\nIF(LEFT(D18,2)=\"Tk\",'10   Trucks'!Q18,\nIF(OR(LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\"),'11   Loader Shovel'!O18,\nIF(LEFT(D18,2)=\"Sc\",'12 Scrapers'!AD18,\nIF(LEFT(D18,2)=\"Mg\",'13   M''grader'!L18,\nIF(LEFT(D18,2)=\"Ex\",'9  Excavator'!Q18,\nIF(LEFT(D18,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D18,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Dz\",LEFT(D18,2)=\"Tk\",LEFT(D18,2)=\"Ld\",LEFT(D18,2)=\"Sh\",LEFT(D18,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D18,2)=\"Rp\",LEFT(D18,2)=\"Ex\",LEFT(D18,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D18,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":8.3000000000000007}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D19,1)=\"U\",0,\nVLOOKUP(D19,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D19,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D19,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D19,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D19,2)=\"Dz\",'5   Dozer'!T19/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D19,2)=\"Rp\",'8   Ripper'!L19,\nIF(LEFT(D19,2)=\"Tk\",'10   Trucks'!Q19,\nIF(OR(LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\"),'11   Loader Shovel'!O19,\nIF(LEFT(D19,2)=\"Sc\",'12 Scrapers'!AD19,\nIF(LEFT(D19,2)=\"Mg\",'13   M''grader'!L19,\nIF(LEFT(D19,2)=\"Ex\",'9  Excavator'!Q19,\nIF(LEFT(D19,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D19,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Dz\",LEFT(D19,2)=\"Tk\",LEFT(D19,2)=\"Ld\",LEFT(D19,2)=\"Sh\",LEFT(D19,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D19,2)=\"Rp\",LEFT(D19,2)=\"Ex\",LEFT(D19,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D19,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$L$2))","v":250.84835227272725},{"$f":"IF(LEFT(D20,1)=\"U\",0,\nVLOOKUP(D20,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D20,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D20,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D20,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D20,2)=\"Dz\",'5   Dozer'!T20/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D20,2)=\"Rp\",'8   Ripper'!L20,\nIF(LEFT(D20,2)=\"Tk\",'10   Trucks'!Q20,\nIF(OR(LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\"),'11   Loader Shovel'!O20,\nIF(LEFT(D20,2)=\"Sc\",'12 Scrapers'!AD20,\nIF(LEFT(D20,2)=\"Mg\",'13   M''grader'!L20,\nIF(LEFT(D20,2)=\"Ex\",'9  Excavator'!Q20,\nIF(LEFT(D20,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D20,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":24.424178027734978},1756.6699259599939,6126.7648138730683,699.75270049460721,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":8583.1874403276688},{"$f":"IF(OR(LEFT(D20,2)=\"Dz\",LEFT(D20,2)=\"Tk\",LEFT(D20,2)=\"Ld\",LEFT(D20,2)=\"Sh\",LEFT(D20,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D20,2)=\"Rp\",LEFT(D20,2)=\"Ex\",LEFT(D20,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D20,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":71.21244260789716}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$L$2))","v":250.84835227272725},{"$f":"IF(LEFT(D21,1)=\"U\",0,\nVLOOKUP(D21,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D21,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D21,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D21,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D21,2)=\"Dz\",'5   Dozer'!T21/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D21,2)=\"Rp\",'8   Ripper'!L21,\nIF(LEFT(D21,2)=\"Tk\",'10   Trucks'!Q21,\nIF(OR(LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\"),'11   Loader Shovel'!O21,\nIF(LEFT(D21,2)=\"Sc\",'12 Scrapers'!AD21,\nIF(LEFT(D21,2)=\"Mg\",'13   M''grader'!L21,\nIF(LEFT(D21,2)=\"Ex\",'9  Excavator'!Q21,\nIF(LEFT(D21,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D21,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":13.398858011248072},963.69142428619955,3361.0814544578097,383.8772820222573,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4708.6501607662667},{"$f":"IF(OR(LEFT(D21,2)=\"Dz\",LEFT(D21,2)=\"Tk\",LEFT(D21,2)=\"Ld\",LEFT(D21,2)=\"Sh\",LEFT(D21,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D21,2)=\"Rp\",LEFT(D21,2)=\"Ex\",LEFT(D21,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D21,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":39.066428604224058}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$L$2))","v":250.84835227272725},{"$f":"IF(LEFT(D22,1)=\"U\",0,\nVLOOKUP(D22,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D22,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D22,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D22,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D22,2)=\"Dz\",'5   Dozer'!T22/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D22,2)=\"Rp\",'8   Ripper'!L22,\nIF(LEFT(D22,2)=\"Tk\",'10   Trucks'!Q22,\nIF(OR(LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\"),'11   Loader Shovel'!O22,\nIF(LEFT(D22,2)=\"Sc\",'12 Scrapers'!AD22,\nIF(LEFT(D22,2)=\"Mg\",'13   M''grader'!L22,\nIF(LEFT(D22,2)=\"Ex\",'9  Excavator'!Q22,\nIF(LEFT(D22,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D22,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":2.8467030508474576},204.74456220732202,714.09076971483046,81.558042406779663,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1000.3933743289322},{"$f":"IF(OR(LEFT(D22,2)=\"Dz\",LEFT(D22,2)=\"Tk\",LEFT(D22,2)=\"Ld\",LEFT(D22,2)=\"Sh\",LEFT(D22,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D22,2)=\"Rp\",LEFT(D22,2)=\"Ex\",LEFT(D22,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D22,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":8.3000000000000007}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$L$2))","v":250.84835227272725},{"$f":"IF(LEFT(D23,1)=\"U\",0,\nVLOOKUP(D23,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D23,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D23,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D23,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D23,2)=\"Dz\",'5   Dozer'!T23/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D23,2)=\"Rp\",'8   Ripper'!L23,\nIF(LEFT(D23,2)=\"Tk\",'10   Trucks'!Q23,\nIF(OR(LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\"),'11   Loader Shovel'!O23,\nIF(LEFT(D23,2)=\"Sc\",'12 Scrapers'!AD23,\nIF(LEFT(D23,2)=\"Mg\",'13   M''grader'!L23,\nIF(LEFT(D23,2)=\"Ex\",'9  Excavator'!Q23,\nIF(LEFT(D23,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D23,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":3.4297627118644063},246.68019543050843,860.35032495762698,98.262701694915251,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1205.2932220830505},{"$f":"IF(OR(LEFT(D23,2)=\"Dz\",LEFT(D23,2)=\"Tk\",LEFT(D23,2)=\"Ld\",LEFT(D23,2)=\"Sh\",LEFT(D23,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D23,2)=\"Rp\",LEFT(D23,2)=\"Ex\",LEFT(D23,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D23,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D24,1)=\"U\",0,\nVLOOKUP(D24,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D24,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D24,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D24,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D24,2)=\"Dz\",'5   Dozer'!T24/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D24,2)=\"Rp\",'8   Ripper'!L24,\nIF(LEFT(D24,2)=\"Tk\",'10   Trucks'!Q24,\nIF(OR(LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\"),'11   Loader Shovel'!O24,\nIF(LEFT(D24,2)=\"Sc\",'12 Scrapers'!AD24,\nIF(LEFT(D24,2)=\"Mg\",'13   M''grader'!L24,\nIF(LEFT(D24,2)=\"Ex\",'9  Excavator'!Q24,\nIF(LEFT(D24,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D24,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":39.064465036121121},2809.6491445789538,9127.9449529401936,1119.1969232848701,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":13056.791020804018},{"$f":"IF(OR(LEFT(D24,2)=\"Dz\",LEFT(D24,2)=\"Tk\",LEFT(D24,2)=\"Ld\",LEFT(D24,2)=\"Sh\",LEFT(D24,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":119623.81481481482},{"$f":"IF(OR(LEFT(D24,2)=\"Rp\",LEFT(D24,2)=\"Ex\",LEFT(D24,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D24,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D25,1)=\"U\",0,\nVLOOKUP(D25,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D25,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D25,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D25,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D25,2)=\"Dz\",'5   Dozer'!T25/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D25,2)=\"Rp\",'8   Ripper'!L25,\nIF(LEFT(D25,2)=\"Tk\",'10   Trucks'!Q25,\nIF(OR(LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\"),'11   Loader Shovel'!O25,\nIF(LEFT(D25,2)=\"Sc\",'12 Scrapers'!AD25,\nIF(LEFT(D25,2)=\"Mg\",'13   M''grader'!L25,\nIF(LEFT(D25,2)=\"Ex\",'9  Excavator'!Q25,\nIF(LEFT(D25,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D25,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":40.727426869671319},2929.2550137181183,9516.5186621014727,1166.8407798160833,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":13612.614455635674},{"$f":"IF(OR(LEFT(D25,2)=\"Dz\",LEFT(D25,2)=\"Tk\",LEFT(D25,2)=\"Ld\",LEFT(D25,2)=\"Sh\",LEFT(D25,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":114889.4074074074},{"$f":"IF(OR(LEFT(D25,2)=\"Rp\",LEFT(D25,2)=\"Ex\",LEFT(D25,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D25,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$E$2))","v":35.311299999999996},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$L$2))","v":203.92392045454545},{"$f":"IF(LEFT(D26,1)=\"U\",0,\nVLOOKUP(D26,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D26,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D26,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D26,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D26,2)=\"Dz\",'5   Dozer'!T26/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D26,2)=\"Rp\",'8   Ripper'!L26,\nIF(LEFT(D26,2)=\"Tk\",'10   Trucks'!Q26,\nIF(OR(LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\"),'11   Loader Shovel'!O26,\nIF(LEFT(D26,2)=\"Sc\",'12 Scrapers'!AD26,\nIF(LEFT(D26,2)=\"Mg\",'13   M''grader'!L26,\nIF(LEFT(D26,2)=\"Ex\",'9  Excavator'!Q26,\nIF(LEFT(D26,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D26,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0.40800000000000003},14.407010399999999,83.200959545454552,11.689200000000001,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":109.29716994545456},{"$f":"IF(OR(LEFT(D26,2)=\"Dz\",LEFT(D26,2)=\"Tk\",LEFT(D26,2)=\"Ld\",LEFT(D26,2)=\"Sh\",LEFT(D26,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":2200000},{"$f":"IF(OR(LEFT(D26,2)=\"Rp\",LEFT(D26,2)=\"Ex\",LEFT(D26,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D26,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D27,1)=\"U\",0,\nVLOOKUP(D27,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D27,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D27,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D27,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D27,2)=\"Dz\",'5   Dozer'!T27/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D27,2)=\"Rp\",'8   Ripper'!L27,\nIF(LEFT(D27,2)=\"Tk\",'10   Trucks'!Q27,\nIF(OR(LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\"),'11   Loader Shovel'!O27,\nIF(LEFT(D27,2)=\"Sc\",'12 Scrapers'!AD27,\nIF(LEFT(D27,2)=\"Mg\",'13   M''grader'!L27,\nIF(LEFT(D27,2)=\"Ex\",'9  Excavator'!Q27,\nIF(LEFT(D27,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D27,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":9.2075271497240525},662.2366582004629,2151.4642757214306,263.79565283959414,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":3077.4965867614874},{"$f":"IF(OR(LEFT(D27,2)=\"Dz\",LEFT(D27,2)=\"Tk\",LEFT(D27,2)=\"Ld\",LEFT(D27,2)=\"Sh\",LEFT(D27,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":28732.6},{"$f":"IF(OR(LEFT(D27,2)=\"Rp\",LEFT(D27,2)=\"Ex\",LEFT(D27,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D27,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D28,1)=\"U\",0,\nVLOOKUP(D28,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D28,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D28,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D28,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D28,2)=\"Dz\",'5   Dozer'!T28/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D28,2)=\"Rp\",'8   Ripper'!L28,\nIF(LEFT(D28,2)=\"Tk\",'10   Trucks'!Q28,\nIF(OR(LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\"),'11   Loader Shovel'!O28,\nIF(LEFT(D28,2)=\"Sc\",'12 Scrapers'!AD28,\nIF(LEFT(D28,2)=\"Mg\",'13   M''grader'!L28,\nIF(LEFT(D28,2)=\"Ex\",'9  Excavator'!Q28,\nIF(LEFT(D28,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D28,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":22.135828123040291},1592.0840204246761,5172.3380931500424,634.1914757251044,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":7398.6135892998227},{"$f":"IF(OR(LEFT(D28,2)=\"Dz\",LEFT(D28,2)=\"Tk\",LEFT(D28,2)=\"Ld\",LEFT(D28,2)=\"Sh\",LEFT(D28,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":62443.723333333342},{"$f":"IF(OR(LEFT(D28,2)=\"Rp\",LEFT(D28,2)=\"Ex\",LEFT(D28,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D28,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D29,1)=\"U\",0,\nVLOOKUP(D29,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D29,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D29,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D29,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D29,2)=\"Dz\",'5   Dozer'!T29/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D29,2)=\"Rp\",'8   Ripper'!L29,\nIF(LEFT(D29,2)=\"Tk\",'10   Trucks'!Q29,\nIF(OR(LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\"),'11   Loader Shovel'!O29,\nIF(LEFT(D29,2)=\"Sc\",'12 Scrapers'!AD29,\nIF(LEFT(D29,2)=\"Mg\",'13   M''grader'!L29,\nIF(LEFT(D29,2)=\"Ex\",'9  Excavator'!Q29,\nIF(LEFT(D29,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D29,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":25.494249536141524},1833.6331070877213,5957.0790529767783,730.41024921045471,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":8521.1224092749544},{"$f":"IF(OR(LEFT(D29,2)=\"Dz\",LEFT(D29,2)=\"Tk\",LEFT(D29,2)=\"Ld\",LEFT(D29,2)=\"Sh\",LEFT(D29,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":76780.08},{"$f":"IF(OR(LEFT(D29,2)=\"Rp\",LEFT(D29,2)=\"Ex\",LEFT(D29,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D29,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$E$2))","v":71.923400000000001},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$L$2))","v":233.66363636363639},{"$f":"IF(LEFT(D30,1)=\"U\",0,\nVLOOKUP(D30,Equipment[],Equipment!$BS$2))","v":28.650000000000002},{"$f":"IF(AND(LEFT(D30,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D30,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D30,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D30,2)=\"Dz\",'5   Dozer'!T30/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D30,2)=\"Rp\",'8   Ripper'!L30,\nIF(LEFT(D30,2)=\"Tk\",'10   Trucks'!Q30,\nIF(OR(LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\"),'11   Loader Shovel'!O30,\nIF(LEFT(D30,2)=\"Sc\",'12 Scrapers'!AD30,\nIF(LEFT(D30,2)=\"Mg\",'13   M''grader'!L30,\nIF(LEFT(D30,2)=\"Ex\",'9  Excavator'!Q30,\nIF(LEFT(D30,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D30,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":5.7191447699555287},411.34033694741947,1336.3561638378815,163.85349765922592,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1911.5499984445269},{"$f":"IF(OR(LEFT(D30,2)=\"Dz\",LEFT(D30,2)=\"Tk\",LEFT(D30,2)=\"Ld\",LEFT(D30,2)=\"Sh\",LEFT(D30,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":16133.333333333334},{"$f":"IF(OR(LEFT(D30,2)=\"Rp\",LEFT(D30,2)=\"Ex\",LEFT(D30,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D30,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$L$2))","v":509.18386363636364},{"$f":"IF(LEFT(D31,1)=\"U\",0,\nVLOOKUP(D31,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D31,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D31,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D31,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D31,2)=\"Dz\",'5   Dozer'!T31/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D31,2)=\"Rp\",'8   Ripper'!L31,\nIF(LEFT(D31,2)=\"Tk\",'10   Trucks'!Q31,\nIF(OR(LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\"),'11   Loader Shovel'!O31,\nIF(LEFT(D31,2)=\"Sc\",'12 Scrapers'!AD31,\nIF(LEFT(D31,2)=\"Mg\",'13   M''grader'!L31,\nIF(LEFT(D31,2)=\"Ex\",'9  Excavator'!Q31,\nIF(LEFT(D31,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D31,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":39.064465036121121},8757.1280045053154,19890.995237979791,1131.6975520964288,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":29779.820794581534},{"$f":"IF(OR(LEFT(D31,2)=\"Dz\",LEFT(D31,2)=\"Tk\",LEFT(D31,2)=\"Ld\",LEFT(D31,2)=\"Sh\",LEFT(D31,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":119623.81481481482},{"$f":"IF(OR(LEFT(D31,2)=\"Rp\",LEFT(D31,2)=\"Ex\",LEFT(D31,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D31,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$L$2))","v":509.18386363636364},{"$f":"IF(LEFT(D32,1)=\"U\",0,\nVLOOKUP(D32,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D32,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D32,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D32,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D32,2)=\"Dz\",'5   Dozer'!T32/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D32,2)=\"Rp\",'8   Ripper'!L32,\nIF(LEFT(D32,2)=\"Tk\",'10   Trucks'!Q32,\nIF(OR(LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\"),'11   Loader Shovel'!O32,\nIF(LEFT(D32,2)=\"Sc\",'12 Scrapers'!AD32,\nIF(LEFT(D32,2)=\"Mg\",'13   M''grader'!L32,\nIF(LEFT(D32,2)=\"Ex\",'9  Excavator'!Q32,\nIF(LEFT(D32,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D32,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":40.727426869671319},9129.916154286464,20737.748569466694,1179.8735564143781,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":31047.538280167537},{"$f":"IF(OR(LEFT(D32,2)=\"Dz\",LEFT(D32,2)=\"Tk\",LEFT(D32,2)=\"Ld\",LEFT(D32,2)=\"Sh\",LEFT(D32,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":114889.4074074074},{"$f":"IF(OR(LEFT(D32,2)=\"Rp\",LEFT(D32,2)=\"Ex\",LEFT(D32,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D32,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$L$2))","v":509.18386363636364},{"$f":"IF(LEFT(D33,1)=\"U\",0,\nVLOOKUP(D33,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D33,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D33,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D33,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D33,2)=\"Dz\",'5   Dozer'!T33/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D33,2)=\"Rp\",'8   Ripper'!L33,\nIF(LEFT(D33,2)=\"Tk\",'10   Trucks'!Q33,\nIF(OR(LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\"),'11   Loader Shovel'!O33,\nIF(LEFT(D33,2)=\"Sc\",'12 Scrapers'!AD33,\nIF(LEFT(D33,2)=\"Mg\",'13   M''grader'!L33,\nIF(LEFT(D33,2)=\"Ex\",'9  Excavator'!Q33,\nIF(LEFT(D33,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D33,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":9.2075271497240525},2064.0624101862204,4688.3242486332083,266.74206152750577,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":7019.1287203469346},{"$f":"IF(OR(LEFT(D33,2)=\"Dz\",LEFT(D33,2)=\"Tk\",LEFT(D33,2)=\"Ld\",LEFT(D33,2)=\"Sh\",LEFT(D33,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":28732.6},{"$f":"IF(OR(LEFT(D33,2)=\"Rp\",LEFT(D33,2)=\"Ex\",LEFT(D33,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D33,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$L$2))","v":509.18386363636364},{"$f":"IF(LEFT(D34,1)=\"U\",0,\nVLOOKUP(D34,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D34,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D34,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D34,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D34,2)=\"Dz\",'5   Dozer'!T34/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D34,2)=\"Rp\",'8   Ripper'!L34,\nIF(LEFT(D34,2)=\"Tk\",'10   Trucks'!Q34,\nIF(OR(LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\"),'11   Loader Shovel'!O34,\nIF(LEFT(D34,2)=\"Sc\",'12 Scrapers'!AD34,\nIF(LEFT(D34,2)=\"Mg\",'13   M''grader'!L34,\nIF(LEFT(D34,2)=\"Ex\",'9  Excavator'!Q34,\nIF(LEFT(D34,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D34,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":22.135828123040291},4962.21515333569,11271.206488480131,641.27494072447723,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":16874.696582540299},{"$f":"IF(OR(LEFT(D34,2)=\"Dz\",LEFT(D34,2)=\"Tk\",LEFT(D34,2)=\"Ld\",LEFT(D34,2)=\"Sh\",LEFT(D34,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":62443.723333333342},{"$f":"IF(OR(LEFT(D34,2)=\"Rp\",LEFT(D34,2)=\"Ex\",LEFT(D34,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D34,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$L$2))","v":509.18386363636364},{"$f":"IF(LEFT(D35,1)=\"U\",0,\nVLOOKUP(D35,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D35,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D35,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D35,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D35,2)=\"Dz\",'5   Dozer'!T35/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D35,2)=\"Rp\",'8   Ripper'!L35,\nIF(LEFT(D35,2)=\"Tk\",'10   Trucks'!Q35,\nIF(OR(LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\"),'11   Loader Shovel'!O35,\nIF(LEFT(D35,2)=\"Sc\",'12 Scrapers'!AD35,\nIF(LEFT(D35,2)=\"Mg\",'13   M''grader'!L35,\nIF(LEFT(D35,2)=\"Ex\",'9  Excavator'!Q35,\nIF(LEFT(D35,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D35,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":25.494249536141524},5715.0765116162884,12981.260479322113,738.5684090620199,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":19434.905400000422},{"$f":"IF(OR(LEFT(D35,2)=\"Dz\",LEFT(D35,2)=\"Tk\",LEFT(D35,2)=\"Ld\",LEFT(D35,2)=\"Sh\",LEFT(D35,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":76780.08},{"$f":"IF(OR(LEFT(D35,2)=\"Rp\",LEFT(D35,2)=\"Ex\",LEFT(D35,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D35,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$E$2))","v":224.1712},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$L$2))","v":509.18386363636364},{"$f":"IF(LEFT(D36,1)=\"U\",0,\nVLOOKUP(D36,Equipment[],Equipment!$BS$2))","v":28.97},{"$f":"IF(AND(LEFT(D36,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D36,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D36,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D36,2)=\"Dz\",'5   Dozer'!T36/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D36,2)=\"Rp\",'8   Ripper'!L36,\nIF(LEFT(D36,2)=\"Tk\",'10   Trucks'!Q36,\nIF(OR(LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\"),'11   Loader Shovel'!O36,\nIF(LEFT(D36,2)=\"Sc\",'12 Scrapers'!AD36,\nIF(LEFT(D36,2)=\"Mg\",'13   M''grader'!L36,\nIF(LEFT(D36,2)=\"Ex\",'9  Excavator'!Q36,\nIF(LEFT(D36,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D36,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":5.7191447699555287},1282.0675460546547,2912.0962306616584,165.68362398561166,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4359.8474007019249},{"$f":"IF(OR(LEFT(D36,2)=\"Dz\",LEFT(D36,2)=\"Tk\",LEFT(D36,2)=\"Ld\",LEFT(D36,2)=\"Sh\",LEFT(D36,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":16133.333333333334},{"$f":"IF(OR(LEFT(D36,2)=\"Rp\",LEFT(D36,2)=\"Ex\",LEFT(D36,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D36,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$E$2))","v":77.506},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$L$2))","v":221.35096590909092},{"$f":"IF(LEFT(D37,1)=\"U\",0,\nVLOOKUP(D37,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D37,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D37,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D37,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":5},{"$f":"IF(LEFT(D37,2)=\"Dz\",'5   Dozer'!T37/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D37,2)=\"Rp\",'8   Ripper'!L37,\nIF(LEFT(D37,2)=\"Tk\",'10   Trucks'!Q37,\nIF(OR(LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\"),'11   Loader Shovel'!O37,\nIF(LEFT(D37,2)=\"Sc\",'12 Scrapers'!AD37,\nIF(LEFT(D37,2)=\"Mg\",'13   M''grader'!L37,\nIF(LEFT(D37,2)=\"Ex\",'9  Excavator'!Q37,\nIF(LEFT(D37,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D37,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":39.064465036121121},15138.652135448017,43234.785342336603,4914.3097015440371,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":63287.74717932866},{"$f":"IF(OR(LEFT(D37,2)=\"Dz\",LEFT(D37,2)=\"Tk\",LEFT(D37,2)=\"Ld\",LEFT(D37,2)=\"Sh\",LEFT(D37,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":119623.81481481482},{"$f":"IF(OR(LEFT(D37,2)=\"Rp\",LEFT(D37,2)=\"Ex\",LEFT(D37,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D37,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$E$2))","v":77.506},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$L$2))","v":221.35096590909092},{"$f":"IF(LEFT(D38,1)=\"U\",0,\nVLOOKUP(D38,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D38,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D38,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D38,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":4},{"$f":"IF(LEFT(D38,2)=\"Dz\",'5   Dozer'!T38/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D38,2)=\"Rp\",'8   Ripper'!L38,\nIF(LEFT(D38,2)=\"Tk\",'10   Trucks'!Q38,\nIF(OR(LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\"),'11   Loader Shovel'!O38,\nIF(LEFT(D38,2)=\"Sc\",'12 Scrapers'!AD38,\nIF(LEFT(D38,2)=\"Mg\",'13   M''grader'!L38,\nIF(LEFT(D38,2)=\"Ex\",'9  Excavator'!Q38,\nIF(LEFT(D38,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D38,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":40.727426869671319},12626.479787842982,36060.22110637444,4098.8082401637212,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":52785.509134381144},{"$f":"IF(OR(LEFT(D38,2)=\"Dz\",LEFT(D38,2)=\"Tk\",LEFT(D38,2)=\"Ld\",LEFT(D38,2)=\"Sh\",LEFT(D38,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":114889.4074074074},{"$f":"IF(OR(LEFT(D38,2)=\"Rp\",LEFT(D38,2)=\"Ex\",LEFT(D38,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D38,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$E$2))","v":77.506},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$L$2))","v":221.35096590909092},{"$f":"IF(LEFT(D39,1)=\"U\",0,\nVLOOKUP(D39,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D39,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D39,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D39,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":2},{"$f":"IF(LEFT(D39,2)=\"Dz\",'5   Dozer'!T39/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D39,2)=\"Rp\",'8   Ripper'!L39,\nIF(LEFT(D39,2)=\"Tk\",'10   Trucks'!Q39,\nIF(OR(LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\"),'11   Loader Shovel'!O39,\nIF(LEFT(D39,2)=\"Sc\",'12 Scrapers'!AD39,\nIF(LEFT(D39,2)=\"Mg\",'13   M''grader'!L39,\nIF(LEFT(D39,2)=\"Ex\",'9  Excavator'!Q39,\nIF(LEFT(D39,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D39,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":9.2075271497240525},1427.2771985330248,4076.1900564511957,463.32276617411435,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5966.7900211583346},{"$f":"IF(OR(LEFT(D39,2)=\"Dz\",LEFT(D39,2)=\"Tk\",LEFT(D39,2)=\"Ld\",LEFT(D39,2)=\"Sh\",LEFT(D39,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":28732.6},{"$f":"IF(OR(LEFT(D39,2)=\"Rp\",LEFT(D39,2)=\"Ex\",LEFT(D39,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D39,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$E$2))","v":77.506},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$L$2))","v":221.35096590909092},{"$f":"IF(LEFT(D40,1)=\"U\",0,\nVLOOKUP(D40,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D40,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D40,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D40,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":4},{"$f":"IF(LEFT(D40,2)=\"Dz\",'5   Dozer'!T40/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D40,2)=\"Rp\",'8   Ripper'!L40,\nIF(LEFT(D40,2)=\"Tk\",'10   Trucks'!Q40,\nIF(OR(LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\"),'11   Loader Shovel'!O40,\nIF(LEFT(D40,2)=\"Sc\",'12 Scrapers'!AD40,\nIF(LEFT(D40,2)=\"Mg\",'13   M''grader'!L40,\nIF(LEFT(D40,2)=\"Ex\",'9  Excavator'!Q40,\nIF(LEFT(D40,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D40,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":22.135828123040291},6862.6379780174429,19599.147744930349,2227.7497423027748,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":28689.535465250567},{"$f":"IF(OR(LEFT(D40,2)=\"Dz\",LEFT(D40,2)=\"Tk\",LEFT(D40,2)=\"Ld\",LEFT(D40,2)=\"Sh\",LEFT(D40,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":62443.723333333342},{"$f":"IF(OR(LEFT(D40,2)=\"Rp\",LEFT(D40,2)=\"Ex\",LEFT(D40,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D40,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$E$2))","v":77.506},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$L$2))","v":221.35096590909092},{"$f":"IF(LEFT(D41,1)=\"U\",0,\nVLOOKUP(D41,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D41,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D41,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D41,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":8},{"$f":"IF(LEFT(D41,2)=\"Dz\",'5   Dozer'!T41/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D41,2)=\"Rp\",'8   Ripper'!L41,\nIF(LEFT(D41,2)=\"Tk\",'10   Trucks'!Q41,\nIF(OR(LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\"),'11   Loader Shovel'!O41,\nIF(LEFT(D41,2)=\"Sc\",'12 Scrapers'!AD41,\nIF(LEFT(D41,2)=\"Mg\",'13   M''grader'!L41,\nIF(LEFT(D41,2)=\"Ex\",'9  Excavator'!Q41,\nIF(LEFT(D41,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D41,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":25.494249536141524},15807.65843638548,45145.414079618553,5131.4825466345656,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":66084.555062638596},{"$f":"IF(OR(LEFT(D41,2)=\"Dz\",LEFT(D41,2)=\"Tk\",LEFT(D41,2)=\"Ld\",LEFT(D41,2)=\"Sh\",LEFT(D41,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":76780.08},{"$f":"IF(OR(LEFT(D41,2)=\"Rp\",LEFT(D41,2)=\"Ex\",LEFT(D41,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D41,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$E$2))","v":77.506},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$L$2))","v":221.35096590909092},{"$f":"IF(LEFT(D42,1)=\"U\",0,\nVLOOKUP(D42,Equipment[],Equipment!$BS$2))","v":25.16},{"$f":"IF(AND(LEFT(D42,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D42,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D42,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":4},{"$f":"IF(LEFT(D42,2)=\"Dz\",'5   Dozer'!T42/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D42,2)=\"Rp\",'8   Ripper'!L42,\nIF(LEFT(D42,2)=\"Tk\",'10   Trucks'!Q42,\nIF(OR(LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\"),'11   Loader Shovel'!O42,\nIF(LEFT(D42,2)=\"Sc\",'12 Scrapers'!AD42,\nIF(LEFT(D42,2)=\"Mg\",'13   M''grader'!L42,\nIF(LEFT(D42,2)=\"Ex\",'9  Excavator'!Q42,\nIF(LEFT(D42,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D42,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":5.7191447699555287},1773.0721381606929,5063.7528760143277,575.57472964832436,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":7412.3997438233446},{"$f":"IF(OR(LEFT(D42,2)=\"Dz\",LEFT(D42,2)=\"Tk\",LEFT(D42,2)=\"Ld\",LEFT(D42,2)=\"Sh\",LEFT(D42,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":16133.333333333334},{"$f":"IF(OR(LEFT(D42,2)=\"Rp\",LEFT(D42,2)=\"Ex\",LEFT(D42,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D42,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$L$2))","v":85.538295454545448},{"$f":"IF(LEFT(D43,1)=\"U\",0,\nVLOOKUP(D43,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D43,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D43,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D43,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D43,2)=\"Dz\",'5   Dozer'!T43/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D43,2)=\"Rp\",'8   Ripper'!L43,\nIF(LEFT(D43,2)=\"Tk\",'10   Trucks'!Q43,\nIF(OR(LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\"),'11   Loader Shovel'!O43,\nIF(LEFT(D43,2)=\"Sc\",'12 Scrapers'!AD43,\nIF(LEFT(D43,2)=\"Mg\",'13   M''grader'!L43,\nIF(LEFT(D43,2)=\"Ex\",'9  Excavator'!Q43,\nIF(LEFT(D43,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D43,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":30.39566158479202},782.53630750047057,2599.993081176317,940.13781281761715,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4322.6672014944052},{"$f":"IF(OR(LEFT(D43,2)=\"Dz\",LEFT(D43,2)=\"Tk\",LEFT(D43,2)=\"Ld\",LEFT(D43,2)=\"Sh\",LEFT(D43,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D43,2)=\"Rp\",LEFT(D43,2)=\"Ex\",LEFT(D43,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D43,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":74.146992653810841}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$L$2))","v":85.538295454545448},{"$f":"IF(LEFT(D44,1)=\"U\",0,\nVLOOKUP(D44,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D44,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D44,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D44,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D44,2)=\"Dz\",'5   Dozer'!T44/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D44,2)=\"Rp\",'8   Ripper'!L44,\nIF(LEFT(D44,2)=\"Tk\",'10   Trucks'!Q44,\nIF(OR(LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\"),'11   Loader Shovel'!O44,\nIF(LEFT(D44,2)=\"Sc\",'12 Scrapers'!AD44,\nIF(LEFT(D44,2)=\"Mg\",'13   M''grader'!L44,\nIF(LEFT(D44,2)=\"Ex\",'9  Excavator'!Q44,\nIF(LEFT(D44,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D44,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":29.1926783361566},751.56550376435166,2497.0919446276716,902.92954093732362,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":4151.5869893293466},{"$f":"IF(OR(LEFT(D44,2)=\"Dz\",LEFT(D44,2)=\"Tk\",LEFT(D44,2)=\"Ld\",LEFT(D44,2)=\"Sh\",LEFT(D44,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D44,2)=\"Rp\",LEFT(D44,2)=\"Ex\",LEFT(D44,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D44,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":71.21244260789716}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$L$2))","v":85.538295454545448},{"$f":"IF(LEFT(D45,1)=\"U\",0,\nVLOOKUP(D45,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D45,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D45,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D45,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D45,2)=\"Dz\",'5   Dozer'!T45/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D45,2)=\"Rp\",'8   Ripper'!L45,\nIF(LEFT(D45,2)=\"Tk\",'10   Trucks'!Q45,\nIF(OR(LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\"),'11   Loader Shovel'!O45,\nIF(LEFT(D45,2)=\"Sc\",'12 Scrapers'!AD45,\nIF(LEFT(D45,2)=\"Mg\",'13   M''grader'!L45,\nIF(LEFT(D45,2)=\"Ex\",'9  Excavator'!Q45,\nIF(LEFT(D45,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D45,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":15.866558723884811},408.48455434641448,1357.1983879705547,490.75266132975719,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":2256.4356036467266},{"$f":"IF(OR(LEFT(D45,2)=\"Dz\",LEFT(D45,2)=\"Tk\",LEFT(D45,2)=\"Ld\",LEFT(D45,2)=\"Sh\",LEFT(D45,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D45,2)=\"Rp\",LEFT(D45,2)=\"Ex\",LEFT(D45,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D45,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":38.704787190082648}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$E$2))","v":25.745000000000001},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$L$2))","v":85.538295454545448},{"$f":"IF(LEFT(D46,1)=\"U\",0,\nVLOOKUP(D46,Equipment[],Equipment!$BS$2))","v":30.93},{"$f":"IF(AND(LEFT(D46,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D46,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D46,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D46,2)=\"Dz\",'5   Dozer'!T46/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D46,2)=\"Rp\",'8   Ripper'!L46,\nIF(LEFT(D46,2)=\"Tk\",'10   Trucks'!Q46,\nIF(OR(LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\"),'11   Loader Shovel'!O46,\nIF(LEFT(D46,2)=\"Sc\",'12 Scrapers'!AD46,\nIF(LEFT(D46,2)=\"Mg\",'13   M''grader'!L46,\nIF(LEFT(D46,2)=\"Ex\",'9  Excavator'!Q46,\nIF(LEFT(D46,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D46,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":4.1830396754975281},107.69235644568387,357.81008366079345,129.38141716313854,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":594.88385726961587},{"$f":"IF(OR(LEFT(D46,2)=\"Dz\",LEFT(D46,2)=\"Tk\",LEFT(D46,2)=\"Ld\",LEFT(D46,2)=\"Sh\",LEFT(D46,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D46,2)=\"Rp\",LEFT(D46,2)=\"Ex\",LEFT(D46,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D46,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":10}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D47,1)=\"U\",0,\nVLOOKUP(D47,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D47,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D47,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D47,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D47,2)=\"Dz\",'5   Dozer'!T47/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D47,2)=\"Rp\",'8   Ripper'!L47,\nIF(LEFT(D47,2)=\"Tk\",'10   Trucks'!Q47,\nIF(OR(LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\"),'11   Loader Shovel'!O47,\nIF(LEFT(D47,2)=\"Sc\",'12 Scrapers'!AD47,\nIF(LEFT(D47,2)=\"Mg\",'13   M''grader'!L47,\nIF(LEFT(D47,2)=\"Ex\",'9  Excavator'!Q47,\nIF(LEFT(D47,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D47,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Dz\",LEFT(D47,2)=\"Tk\",LEFT(D47,2)=\"Ld\",LEFT(D47,2)=\"Sh\",LEFT(D47,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D47,2)=\"Rp\",LEFT(D47,2)=\"Ex\",LEFT(D47,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D47,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D48,1)=\"U\",0,\nVLOOKUP(D48,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D48,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D48,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D48,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D48,2)=\"Dz\",'5   Dozer'!T48/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D48,2)=\"Rp\",'8   Ripper'!L48,\nIF(LEFT(D48,2)=\"Tk\",'10   Trucks'!Q48,\nIF(OR(LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\"),'11   Loader Shovel'!O48,\nIF(LEFT(D48,2)=\"Sc\",'12 Scrapers'!AD48,\nIF(LEFT(D48,2)=\"Mg\",'13   M''grader'!L48,\nIF(LEFT(D48,2)=\"Ex\",'9  Excavator'!Q48,\nIF(LEFT(D48,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D48,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Dz\",LEFT(D48,2)=\"Tk\",LEFT(D48,2)=\"Ld\",LEFT(D48,2)=\"Sh\",LEFT(D48,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D48,2)=\"Rp\",LEFT(D48,2)=\"Ex\",LEFT(D48,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D48,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D49,1)=\"U\",0,\nVLOOKUP(D49,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D49,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D49,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D49,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D49,2)=\"Dz\",'5   Dozer'!T49/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D49,2)=\"Rp\",'8   Ripper'!L49,\nIF(LEFT(D49,2)=\"Tk\",'10   Trucks'!Q49,\nIF(OR(LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\"),'11   Loader Shovel'!O49,\nIF(LEFT(D49,2)=\"Sc\",'12 Scrapers'!AD49,\nIF(LEFT(D49,2)=\"Mg\",'13   M''grader'!L49,\nIF(LEFT(D49,2)=\"Ex\",'9  Excavator'!Q49,\nIF(LEFT(D49,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D49,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Dz\",LEFT(D49,2)=\"Tk\",LEFT(D49,2)=\"Ld\",LEFT(D49,2)=\"Sh\",LEFT(D49,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D49,2)=\"Rp\",LEFT(D49,2)=\"Ex\",LEFT(D49,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D49,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D50,1)=\"U\",0,\nVLOOKUP(D50,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D50,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D50,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D50,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D50,2)=\"Dz\",'5   Dozer'!T50/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D50,2)=\"Rp\",'8   Ripper'!L50,\nIF(LEFT(D50,2)=\"Tk\",'10   Trucks'!Q50,\nIF(OR(LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\"),'11   Loader Shovel'!O50,\nIF(LEFT(D50,2)=\"Sc\",'12 Scrapers'!AD50,\nIF(LEFT(D50,2)=\"Mg\",'13   M''grader'!L50,\nIF(LEFT(D50,2)=\"Ex\",'9  Excavator'!Q50,\nIF(LEFT(D50,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D50,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Dz\",LEFT(D50,2)=\"Tk\",LEFT(D50,2)=\"Ld\",LEFT(D50,2)=\"Sh\",LEFT(D50,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D50,2)=\"Rp\",LEFT(D50,2)=\"Ex\",LEFT(D50,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D50,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D51,1)=\"U\",0,\nVLOOKUP(D51,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D51,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D51,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D51,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D51,2)=\"Dz\",'5   Dozer'!T51/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D51,2)=\"Rp\",'8   Ripper'!L51,\nIF(LEFT(D51,2)=\"Tk\",'10   Trucks'!Q51,\nIF(OR(LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\"),'11   Loader Shovel'!O51,\nIF(LEFT(D51,2)=\"Sc\",'12 Scrapers'!AD51,\nIF(LEFT(D51,2)=\"Mg\",'13   M''grader'!L51,\nIF(LEFT(D51,2)=\"Ex\",'9  Excavator'!Q51,\nIF(LEFT(D51,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D51,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Dz\",LEFT(D51,2)=\"Tk\",LEFT(D51,2)=\"Ld\",LEFT(D51,2)=\"Sh\",LEFT(D51,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D51,2)=\"Rp\",LEFT(D51,2)=\"Ex\",LEFT(D51,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D51,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D52,1)=\"U\",0,\nVLOOKUP(D52,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D52,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D52,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D52,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D52,2)=\"Dz\",'5   Dozer'!T52/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D52,2)=\"Rp\",'8   Ripper'!L52,\nIF(LEFT(D52,2)=\"Tk\",'10   Trucks'!Q52,\nIF(OR(LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\"),'11   Loader Shovel'!O52,\nIF(LEFT(D52,2)=\"Sc\",'12 Scrapers'!AD52,\nIF(LEFT(D52,2)=\"Mg\",'13   M''grader'!L52,\nIF(LEFT(D52,2)=\"Ex\",'9  Excavator'!Q52,\nIF(LEFT(D52,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D52,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Dz\",LEFT(D52,2)=\"Tk\",LEFT(D52,2)=\"Ld\",LEFT(D52,2)=\"Sh\",LEFT(D52,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D52,2)=\"Rp\",LEFT(D52,2)=\"Ex\",LEFT(D52,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D52,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$L$2))","v":163.2709090909091},{"$f":"IF(LEFT(D53,1)=\"U\",0,\nVLOOKUP(D53,Equipment[],Equipment!$BS$2))","v":53.599999999999994},{"$f":"IF(AND(LEFT(D53,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D53,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D53,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D53,2)=\"Dz\",'5   Dozer'!T53/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D53,2)=\"Rp\",'8   Ripper'!L53,\nIF(LEFT(D53,2)=\"Tk\",'10   Trucks'!Q53,\nIF(OR(LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\"),'11   Loader Shovel'!O53,\nIF(LEFT(D53,2)=\"Sc\",'12 Scrapers'!AD53,\nIF(LEFT(D53,2)=\"Mg\",'13   M''grader'!L53,\nIF(LEFT(D53,2)=\"Ex\",'9  Excavator'!Q53,\nIF(LEFT(D53,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D53,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":39.064465036121121},2068.596242843736,6378.0907195975287,2093.855325936092,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":10540.542288377357},{"$f":"IF(OR(LEFT(D53,2)=\"Dz\",LEFT(D53,2)=\"Tk\",LEFT(D53,2)=\"Ld\",LEFT(D53,2)=\"Sh\",LEFT(D53,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D53,2)=\"Rp\",LEFT(D53,2)=\"Ex\",LEFT(D53,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D53,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$L$2))","v":163.2709090909091},{"$f":"IF(LEFT(D54,1)=\"U\",0,\nVLOOKUP(D54,Equipment[],Equipment!$BS$2))","v":53.599999999999994},{"$f":"IF(AND(LEFT(D54,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D54,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D54,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D54,2)=\"Dz\",'5   Dozer'!T54/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D54,2)=\"Rp\",'8   Ripper'!L54,\nIF(LEFT(D54,2)=\"Tk\",'10   Trucks'!Q54,\nIF(OR(LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\"),'11   Loader Shovel'!O54,\nIF(LEFT(D54,2)=\"Sc\",'12 Scrapers'!AD54,\nIF(LEFT(D54,2)=\"Mg\",'13   M''grader'!L54,\nIF(LEFT(D54,2)=\"Ex\",'9  Excavator'!Q54,\nIF(LEFT(D54,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D54,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":40.727426869671319},2156.6557260004529,6649.6040099447546,2182.9900802143825,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":10989.24981615959},{"$f":"IF(OR(LEFT(D54,2)=\"Dz\",LEFT(D54,2)=\"Tk\",LEFT(D54,2)=\"Ld\",LEFT(D54,2)=\"Sh\",LEFT(D54,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D54,2)=\"Rp\",LEFT(D54,2)=\"Ex\",LEFT(D54,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D54,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$L$2))","v":163.2709090909091},{"$f":"IF(LEFT(D55,1)=\"U\",0,\nVLOOKUP(D55,Equipment[],Equipment!$BS$2))","v":53.599999999999994},{"$f":"IF(AND(LEFT(D55,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D55,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D55,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D55,2)=\"Dz\",'5   Dozer'!T55/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D55,2)=\"Rp\",'8   Ripper'!L55,\nIF(LEFT(D55,2)=\"Tk\",'10   Trucks'!Q55,\nIF(OR(LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\"),'11   Loader Shovel'!O55,\nIF(LEFT(D55,2)=\"Sc\",'12 Scrapers'!AD55,\nIF(LEFT(D55,2)=\"Mg\",'13   M''grader'!L55,\nIF(LEFT(D55,2)=\"Ex\",'9  Excavator'!Q55,\nIF(LEFT(D55,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D55,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Dz\",LEFT(D55,2)=\"Tk\",LEFT(D55,2)=\"Ld\",LEFT(D55,2)=\"Sh\",LEFT(D55,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D55,2)=\"Rp\",LEFT(D55,2)=\"Ex\",LEFT(D55,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D55,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$L$2))","v":163.2709090909091},{"$f":"IF(LEFT(D56,1)=\"U\",0,\nVLOOKUP(D56,Equipment[],Equipment!$BS$2))","v":53.599999999999994},{"$f":"IF(AND(LEFT(D56,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D56,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D56,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D56,2)=\"Dz\",'5   Dozer'!T56/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D56,2)=\"Rp\",'8   Ripper'!L56,\nIF(LEFT(D56,2)=\"Tk\",'10   Trucks'!Q56,\nIF(OR(LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\"),'11   Loader Shovel'!O56,\nIF(LEFT(D56,2)=\"Sc\",'12 Scrapers'!AD56,\nIF(LEFT(D56,2)=\"Mg\",'13   M''grader'!L56,\nIF(LEFT(D56,2)=\"Ex\",'9  Excavator'!Q56,\nIF(LEFT(D56,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D56,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":22.135828123040291},1172.1673609306017,3614.1367811289006,1186.4803873949595,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":5972.7845294544613},{"$f":"IF(OR(LEFT(D56,2)=\"Dz\",LEFT(D56,2)=\"Tk\",LEFT(D56,2)=\"Ld\",LEFT(D56,2)=\"Sh\",LEFT(D56,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D56,2)=\"Rp\",LEFT(D56,2)=\"Ex\",LEFT(D56,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D56,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$L$2))","v":163.2709090909091},{"$f":"IF(LEFT(D57,1)=\"U\",0,\nVLOOKUP(D57,Equipment[],Equipment!$BS$2))","v":53.599999999999994},{"$f":"IF(AND(LEFT(D57,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D57,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D57,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D57,2)=\"Dz\",'5   Dozer'!T57/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D57,2)=\"Rp\",'8   Ripper'!L57,\nIF(LEFT(D57,2)=\"Tk\",'10   Trucks'!Q57,\nIF(OR(LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\"),'11   Loader Shovel'!O57,\nIF(LEFT(D57,2)=\"Sc\",'12 Scrapers'!AD57,\nIF(LEFT(D57,2)=\"Mg\",'13   M''grader'!L57,\nIF(LEFT(D57,2)=\"Ex\",'9  Excavator'!Q57,\nIF(LEFT(D57,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D57,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":25.494249536141524},1350.0071933871166,4162.4692983563145,1366.4917751371856,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":6878.9682668806172},{"$f":"IF(OR(LEFT(D57,2)=\"Dz\",LEFT(D57,2)=\"Tk\",LEFT(D57,2)=\"Ld\",LEFT(D57,2)=\"Sh\",LEFT(D57,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D57,2)=\"Rp\",LEFT(D57,2)=\"Ex\",LEFT(D57,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D57,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$E$2))","v":52.953399999999995},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$L$2))","v":163.2709090909091},{"$f":"IF(LEFT(D58,1)=\"U\",0,\nVLOOKUP(D58,Equipment[],Equipment!$BS$2))","v":53.599999999999994},{"$f":"IF(AND(LEFT(D58,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D58,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D58,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D58,2)=\"Dz\",'5   Dozer'!T58/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D58,2)=\"Rp\",'8   Ripper'!L58,\nIF(LEFT(D58,2)=\"Tk\",'10   Trucks'!Q58,\nIF(OR(LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\"),'11   Loader Shovel'!O58,\nIF(LEFT(D58,2)=\"Sc\",'12 Scrapers'!AD58,\nIF(LEFT(D58,2)=\"Mg\",'13   M''grader'!L58,\nIF(LEFT(D58,2)=\"Ex\",'9  Excavator'!Q58,\nIF(LEFT(D58,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D58,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":5.7191447699555287},302.84816066136307,933.76996581315734,306.54615966961632,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":1543.1642861441369},{"$f":"IF(OR(LEFT(D58,2)=\"Dz\",LEFT(D58,2)=\"Tk\",LEFT(D58,2)=\"Ld\",LEFT(D58,2)=\"Sh\",LEFT(D58,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D58,2)=\"Rp\",LEFT(D58,2)=\"Ex\",LEFT(D58,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D58,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D59,1)=\"U\",0,\nVLOOKUP(D59,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D59,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D59,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D59,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D59,2)=\"Dz\",'5   Dozer'!T59/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D59,2)=\"Rp\",'8   Ripper'!L59,\nIF(LEFT(D59,2)=\"Tk\",'10   Trucks'!Q59,\nIF(OR(LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\"),'11   Loader Shovel'!O59,\nIF(LEFT(D59,2)=\"Sc\",'12 Scrapers'!AD59,\nIF(LEFT(D59,2)=\"Mg\",'13   M''grader'!L59,\nIF(LEFT(D59,2)=\"Ex\",'9  Excavator'!Q59,\nIF(LEFT(D59,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D59,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Dz\",LEFT(D59,2)=\"Tk\",LEFT(D59,2)=\"Ld\",LEFT(D59,2)=\"Sh\",LEFT(D59,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D59,2)=\"Rp\",LEFT(D59,2)=\"Ex\",LEFT(D59,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D59,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D60,1)=\"U\",0,\nVLOOKUP(D60,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D60,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D60,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D60,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D60,2)=\"Dz\",'5   Dozer'!T60/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D60,2)=\"Rp\",'8   Ripper'!L60,\nIF(LEFT(D60,2)=\"Tk\",'10   Trucks'!Q60,\nIF(OR(LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\"),'11   Loader Shovel'!O60,\nIF(LEFT(D60,2)=\"Sc\",'12 Scrapers'!AD60,\nIF(LEFT(D60,2)=\"Mg\",'13   M''grader'!L60,\nIF(LEFT(D60,2)=\"Ex\",'9  Excavator'!Q60,\nIF(LEFT(D60,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D60,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Dz\",LEFT(D60,2)=\"Tk\",LEFT(D60,2)=\"Ld\",LEFT(D60,2)=\"Sh\",LEFT(D60,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D60,2)=\"Rp\",LEFT(D60,2)=\"Ex\",LEFT(D60,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D60,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D61,1)=\"U\",0,\nVLOOKUP(D61,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D61,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D61,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D61,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D61,2)=\"Dz\",'5   Dozer'!T61/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D61,2)=\"Rp\",'8   Ripper'!L61,\nIF(LEFT(D61,2)=\"Tk\",'10   Trucks'!Q61,\nIF(OR(LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\"),'11   Loader Shovel'!O61,\nIF(LEFT(D61,2)=\"Sc\",'12 Scrapers'!AD61,\nIF(LEFT(D61,2)=\"Mg\",'13   M''grader'!L61,\nIF(LEFT(D61,2)=\"Ex\",'9  Excavator'!Q61,\nIF(LEFT(D61,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D61,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Dz\",LEFT(D61,2)=\"Tk\",LEFT(D61,2)=\"Ld\",LEFT(D61,2)=\"Sh\",LEFT(D61,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D61,2)=\"Rp\",LEFT(D61,2)=\"Ex\",LEFT(D61,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D61,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D62,1)=\"U\",0,\nVLOOKUP(D62,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D62,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D62,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D62,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D62,2)=\"Dz\",'5   Dozer'!T62/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D62,2)=\"Rp\",'8   Ripper'!L62,\nIF(LEFT(D62,2)=\"Tk\",'10   Trucks'!Q62,\nIF(OR(LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\"),'11   Loader Shovel'!O62,\nIF(LEFT(D62,2)=\"Sc\",'12 Scrapers'!AD62,\nIF(LEFT(D62,2)=\"Mg\",'13   M''grader'!L62,\nIF(LEFT(D62,2)=\"Ex\",'9  Excavator'!Q62,\nIF(LEFT(D62,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D62,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Dz\",LEFT(D62,2)=\"Tk\",LEFT(D62,2)=\"Ld\",LEFT(D62,2)=\"Sh\",LEFT(D62,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D62,2)=\"Rp\",LEFT(D62,2)=\"Ex\",LEFT(D62,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D62,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D63,1)=\"U\",0,\nVLOOKUP(D63,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D63,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D63,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D63,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D63,2)=\"Dz\",'5   Dozer'!T63/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D63,2)=\"Rp\",'8   Ripper'!L63,\nIF(LEFT(D63,2)=\"Tk\",'10   Trucks'!Q63,\nIF(OR(LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\"),'11   Loader Shovel'!O63,\nIF(LEFT(D63,2)=\"Sc\",'12 Scrapers'!AD63,\nIF(LEFT(D63,2)=\"Mg\",'13   M''grader'!L63,\nIF(LEFT(D63,2)=\"Ex\",'9  Excavator'!Q63,\nIF(LEFT(D63,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D63,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Dz\",LEFT(D63,2)=\"Tk\",LEFT(D63,2)=\"Ld\",LEFT(D63,2)=\"Sh\",LEFT(D63,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D63,2)=\"Rp\",LEFT(D63,2)=\"Ex\",LEFT(D63,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D63,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D64,1)=\"U\",0,\nVLOOKUP(D64,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D64,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D64,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D64,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D64,2)=\"Dz\",'5   Dozer'!T64/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D64,2)=\"Rp\",'8   Ripper'!L64,\nIF(LEFT(D64,2)=\"Tk\",'10   Trucks'!Q64,\nIF(OR(LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\"),'11   Loader Shovel'!O64,\nIF(LEFT(D64,2)=\"Sc\",'12 Scrapers'!AD64,\nIF(LEFT(D64,2)=\"Mg\",'13   M''grader'!L64,\nIF(LEFT(D64,2)=\"Ex\",'9  Excavator'!Q64,\nIF(LEFT(D64,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D64,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Dz\",LEFT(D64,2)=\"Tk\",LEFT(D64,2)=\"Ld\",LEFT(D64,2)=\"Sh\",LEFT(D64,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D64,2)=\"Rp\",LEFT(D64,2)=\"Ex\",LEFT(D64,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D64,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D65,1)=\"U\",0,\nVLOOKUP(D65,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D65,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D65,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D65,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D65,2)=\"Dz\",'5   Dozer'!T65/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D65,2)=\"Rp\",'8   Ripper'!L65,\nIF(LEFT(D65,2)=\"Tk\",'10   Trucks'!Q65,\nIF(OR(LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\"),'11   Loader Shovel'!O65,\nIF(LEFT(D65,2)=\"Sc\",'12 Scrapers'!AD65,\nIF(LEFT(D65,2)=\"Mg\",'13   M''grader'!L65,\nIF(LEFT(D65,2)=\"Ex\",'9  Excavator'!Q65,\nIF(LEFT(D65,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D65,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Dz\",LEFT(D65,2)=\"Tk\",LEFT(D65,2)=\"Ld\",LEFT(D65,2)=\"Sh\",LEFT(D65,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D65,2)=\"Rp\",LEFT(D65,2)=\"Ex\",LEFT(D65,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D65,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D66,1)=\"U\",0,\nVLOOKUP(D66,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D66,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D66,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D66,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D66,2)=\"Dz\",'5   Dozer'!T66/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D66,2)=\"Rp\",'8   Ripper'!L66,\nIF(LEFT(D66,2)=\"Tk\",'10   Trucks'!Q66,\nIF(OR(LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\"),'11   Loader Shovel'!O66,\nIF(LEFT(D66,2)=\"Sc\",'12 Scrapers'!AD66,\nIF(LEFT(D66,2)=\"Mg\",'13   M''grader'!L66,\nIF(LEFT(D66,2)=\"Ex\",'9  Excavator'!Q66,\nIF(LEFT(D66,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D66,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Dz\",LEFT(D66,2)=\"Tk\",LEFT(D66,2)=\"Ld\",LEFT(D66,2)=\"Sh\",LEFT(D66,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D66,2)=\"Rp\",LEFT(D66,2)=\"Ex\",LEFT(D66,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D66,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D67,1)=\"U\",0,\nVLOOKUP(D67,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D67,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D67,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D67,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D67,2)=\"Dz\",'5   Dozer'!T67/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D67,2)=\"Rp\",'8   Ripper'!L67,\nIF(LEFT(D67,2)=\"Tk\",'10   Trucks'!Q67,\nIF(OR(LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\"),'11   Loader Shovel'!O67,\nIF(LEFT(D67,2)=\"Sc\",'12 Scrapers'!AD67,\nIF(LEFT(D67,2)=\"Mg\",'13   M''grader'!L67,\nIF(LEFT(D67,2)=\"Ex\",'9  Excavator'!Q67,\nIF(LEFT(D67,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D67,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Dz\",LEFT(D67,2)=\"Tk\",LEFT(D67,2)=\"Ld\",LEFT(D67,2)=\"Sh\",LEFT(D67,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D67,2)=\"Rp\",LEFT(D67,2)=\"Ex\",LEFT(D67,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D67,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D68,1)=\"U\",0,\nVLOOKUP(D68,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D68,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D68,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D68,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D68,2)=\"Dz\",'5   Dozer'!T68/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D68,2)=\"Rp\",'8   Ripper'!L68,\nIF(LEFT(D68,2)=\"Tk\",'10   Trucks'!Q68,\nIF(OR(LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\"),'11   Loader Shovel'!O68,\nIF(LEFT(D68,2)=\"Sc\",'12 Scrapers'!AD68,\nIF(LEFT(D68,2)=\"Mg\",'13   M''grader'!L68,\nIF(LEFT(D68,2)=\"Ex\",'9  Excavator'!Q68,\nIF(LEFT(D68,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D68,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Dz\",LEFT(D68,2)=\"Tk\",LEFT(D68,2)=\"Ld\",LEFT(D68,2)=\"Sh\",LEFT(D68,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D68,2)=\"Rp\",LEFT(D68,2)=\"Ex\",LEFT(D68,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D68,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D69,1)=\"U\",0,\nVLOOKUP(D69,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D69,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D69,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D69,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D69,2)=\"Dz\",'5   Dozer'!T69/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D69,2)=\"Rp\",'8   Ripper'!L69,\nIF(LEFT(D69,2)=\"Tk\",'10   Trucks'!Q69,\nIF(OR(LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\"),'11   Loader Shovel'!O69,\nIF(LEFT(D69,2)=\"Sc\",'12 Scrapers'!AD69,\nIF(LEFT(D69,2)=\"Mg\",'13   M''grader'!L69,\nIF(LEFT(D69,2)=\"Ex\",'9  Excavator'!Q69,\nIF(LEFT(D69,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D69,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Dz\",LEFT(D69,2)=\"Tk\",LEFT(D69,2)=\"Ld\",LEFT(D69,2)=\"Sh\",LEFT(D69,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D69,2)=\"Rp\",LEFT(D69,2)=\"Ex\",LEFT(D69,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D69,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D70,1)=\"U\",0,\nVLOOKUP(D70,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D70,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D70,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D70,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D70,2)=\"Dz\",'5   Dozer'!T70/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D70,2)=\"Rp\",'8   Ripper'!L70,\nIF(LEFT(D70,2)=\"Tk\",'10   Trucks'!Q70,\nIF(OR(LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\"),'11   Loader Shovel'!O70,\nIF(LEFT(D70,2)=\"Sc\",'12 Scrapers'!AD70,\nIF(LEFT(D70,2)=\"Mg\",'13   M''grader'!L70,\nIF(LEFT(D70,2)=\"Ex\",'9  Excavator'!Q70,\nIF(LEFT(D70,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D70,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Dz\",LEFT(D70,2)=\"Tk\",LEFT(D70,2)=\"Ld\",LEFT(D70,2)=\"Sh\",LEFT(D70,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D70,2)=\"Rp\",LEFT(D70,2)=\"Ex\",LEFT(D70,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D70,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D71,1)=\"U\",0,\nVLOOKUP(D71,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D71,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D71,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D71,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D71,2)=\"Dz\",'5   Dozer'!T71/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D71,2)=\"Rp\",'8   Ripper'!L71,\nIF(LEFT(D71,2)=\"Tk\",'10   Trucks'!Q71,\nIF(OR(LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\"),'11   Loader Shovel'!O71,\nIF(LEFT(D71,2)=\"Sc\",'12 Scrapers'!AD71,\nIF(LEFT(D71,2)=\"Mg\",'13   M''grader'!L71,\nIF(LEFT(D71,2)=\"Ex\",'9  Excavator'!Q71,\nIF(LEFT(D71,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D71,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Dz\",LEFT(D71,2)=\"Tk\",LEFT(D71,2)=\"Ld\",LEFT(D71,2)=\"Sh\",LEFT(D71,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D71,2)=\"Rp\",LEFT(D71,2)=\"Ex\",LEFT(D71,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D71,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D72,1)=\"U\",0,\nVLOOKUP(D72,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D72,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D72,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D72,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D72,2)=\"Dz\",'5   Dozer'!T72/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D72,2)=\"Rp\",'8   Ripper'!L72,\nIF(LEFT(D72,2)=\"Tk\",'10   Trucks'!Q72,\nIF(OR(LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\"),'11   Loader Shovel'!O72,\nIF(LEFT(D72,2)=\"Sc\",'12 Scrapers'!AD72,\nIF(LEFT(D72,2)=\"Mg\",'13   M''grader'!L72,\nIF(LEFT(D72,2)=\"Ex\",'9  Excavator'!Q72,\nIF(LEFT(D72,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D72,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Dz\",LEFT(D72,2)=\"Tk\",LEFT(D72,2)=\"Ld\",LEFT(D72,2)=\"Sh\",LEFT(D72,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D72,2)=\"Rp\",LEFT(D72,2)=\"Ex\",LEFT(D72,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D72,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D73,1)=\"U\",0,\nVLOOKUP(D73,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D73,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D73,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D73,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D73,2)=\"Dz\",'5   Dozer'!T73/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D73,2)=\"Rp\",'8   Ripper'!L73,\nIF(LEFT(D73,2)=\"Tk\",'10   Trucks'!Q73,\nIF(OR(LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\"),'11   Loader Shovel'!O73,\nIF(LEFT(D73,2)=\"Sc\",'12 Scrapers'!AD73,\nIF(LEFT(D73,2)=\"Mg\",'13   M''grader'!L73,\nIF(LEFT(D73,2)=\"Ex\",'9  Excavator'!Q73,\nIF(LEFT(D73,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D73,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Dz\",LEFT(D73,2)=\"Tk\",LEFT(D73,2)=\"Ld\",LEFT(D73,2)=\"Sh\",LEFT(D73,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D73,2)=\"Rp\",LEFT(D73,2)=\"Ex\",LEFT(D73,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D73,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D74,1)=\"U\",0,\nVLOOKUP(D74,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D74,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D74,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D74,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D74,2)=\"Dz\",'5   Dozer'!T74/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D74,2)=\"Rp\",'8   Ripper'!L74,\nIF(LEFT(D74,2)=\"Tk\",'10   Trucks'!Q74,\nIF(OR(LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\"),'11   Loader Shovel'!O74,\nIF(LEFT(D74,2)=\"Sc\",'12 Scrapers'!AD74,\nIF(LEFT(D74,2)=\"Mg\",'13   M''grader'!L74,\nIF(LEFT(D74,2)=\"Ex\",'9  Excavator'!Q74,\nIF(LEFT(D74,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D74,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Dz\",LEFT(D74,2)=\"Tk\",LEFT(D74,2)=\"Ld\",LEFT(D74,2)=\"Sh\",LEFT(D74,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D74,2)=\"Rp\",LEFT(D74,2)=\"Ex\",LEFT(D74,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D74,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D75,1)=\"U\",0,\nVLOOKUP(D75,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D75,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D75,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D75,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D75,2)=\"Dz\",'5   Dozer'!T75/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D75,2)=\"Rp\",'8   Ripper'!L75,\nIF(LEFT(D75,2)=\"Tk\",'10   Trucks'!Q75,\nIF(OR(LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\"),'11   Loader Shovel'!O75,\nIF(LEFT(D75,2)=\"Sc\",'12 Scrapers'!AD75,\nIF(LEFT(D75,2)=\"Mg\",'13   M''grader'!L75,\nIF(LEFT(D75,2)=\"Ex\",'9  Excavator'!Q75,\nIF(LEFT(D75,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D75,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Dz\",LEFT(D75,2)=\"Tk\",LEFT(D75,2)=\"Ld\",LEFT(D75,2)=\"Sh\",LEFT(D75,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D75,2)=\"Rp\",LEFT(D75,2)=\"Ex\",LEFT(D75,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D75,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$E$2))","v":0},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$L$2))","v":0},{"$f":"IF(LEFT(D76,1)=\"U\",0,\nVLOOKUP(D76,Equipment[],Equipment!$BS$2))","v":0},{"$f":"IF(AND(LEFT(D76,2)=\"Dz\",EarthSum[[#This Row],[Activity]]=\"B\"),'5   Dozer'!$L$15:$L$99,\nIF(LEFT(D76,2)=\"Tk\",'10   Trucks'!$M$15:$M$76,\nIF(LEFT(D76,2)=\"Sc\",Scrapers[[Number of Scrapers ]],1)))","v":1},{"$f":"IF(LEFT(D76,2)=\"Dz\",'5   Dozer'!T76/EarthSum[[#This Row],[Number of Units (Equipment)]],\nIF(LEFT(D76,2)=\"Rp\",'8   Ripper'!L76,\nIF(LEFT(D76,2)=\"Tk\",'10   Trucks'!Q76,\nIF(OR(LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\"),'11   Loader Shovel'!O76,\nIF(LEFT(D76,2)=\"Sc\",'12 Scrapers'!AD76,\nIF(LEFT(D76,2)=\"Mg\",'13   M''grader'!L76,\nIF(LEFT(D76,2)=\"Ex\",'9  Excavator'!Q76,\nIF(LEFT(D76,4)=\"Comb\",Ops_Maintenance[[#This Row],[Operational Maintenance Time (hrs)]],\nIF(LEFT(D76,2)=\"Tw\",Ops_Maintenance6[[#This Row],[Operational Maintenance Time (hrs)]],\n0)))))))))","v":0},0,0,0,{"$f":"SUM(EarthSum[[#This Row],[Direct Fuel Cost ($)]:[Direct Labor Cost ($)]])","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Dz\",LEFT(D76,2)=\"Tk\",LEFT(D76,2)=\"Ld\",LEFT(D76,2)=\"Sh\",LEFT(D76,2)=\"Sc\"),'4   Earthwork'!$M$15:$M$93,0)","v":0},{"$f":"IF(OR(LEFT(D76,2)=\"Rp\",LEFT(D76,2)=\"Ex\",LEFT(D76,2)=\"Mg\"),'4   Earthwork'!$I$15:$I$93,IF(AND(EarthSum[[#This Row],[Total Production Volume (CY)]]=0,LEFT(D76,2)=\"Dz\"),'4   Earthwork'!$I$15:$I$93,0))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(O15:O87)","v":751854.31926954491},{"$f":"SUM(P15:P87)","v":1524599.1416811734},{"$f":"SUM(Q15:Q87)","v":187464.56331577341},2463918.0242664916,{"$f":"SUM(S15:S87)","v":7302288.9566666652},{"$f":"SUM(T15:T87)","v":340.9430936639119}]

{"sheet":"15   Revegetation","index":18,"n_rows":90,"n_cols":13,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Revegetation Costs",null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #15"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"}]
[null,null,null,null,"Description:"]
[null,null,null,null,"Includes scarifying (ripping), discing, rangeland drill seeding, mulching, crimping, and daily per diem "]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Fuel Unit Cost ($/ac)"," Reveg w/o Fuel Unit Cost ($/ac)","Fuel Direct Cost ($)","Reveg w/o Fuel Direct Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B15=\"J\",B15=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$D$12,\nIF(B15=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B15=\"J\",'Unit Rates'!$C$12,\nIF(B15=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},{"$f":"I15*J15","v":0},{"$f":"I15*K15","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B16=\"J\",B16=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$D$12,\nIF(B16=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B16=\"J\",'Unit Rates'!$C$12,\nIF(B16=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},{"$f":"I16*J16","v":0},{"$f":"I16*K16","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B17=\"J\",B17=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$D$12,\nIF(B17=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B17=\"J\",'Unit Rates'!$C$12,\nIF(B17=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B18=\"J\",B18=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$D$12,\nIF(B18=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B18=\"J\",'Unit Rates'!$C$12,\nIF(B18=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B19=\"J\",B19=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$D$12,\nIF(B19=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B19=\"J\",'Unit Rates'!$C$12,\nIF(B19=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B20=\"J\",B20=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$D$12,\nIF(B20=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B20=\"J\",'Unit Rates'!$C$12,\nIF(B20=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B21=\"J\",B21=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$D$12,\nIF(B21=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B21=\"J\",'Unit Rates'!$C$12,\nIF(B21=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B22=\"J\",B22=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$D$12,\nIF(B22=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B22=\"J\",'Unit Rates'!$C$12,\nIF(B22=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B23=\"J\",B23=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$D$12,\nIF(B23=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B23=\"J\",'Unit Rates'!$C$12,\nIF(B23=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(OR(B24=\"J\",B24=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$D$12,\nIF(B24=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B24=\"J\",'Unit Rates'!$C$12,\nIF(B24=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(OR(B25=\"J\",B25=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$D$12,\nIF(B25=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B25=\"J\",'Unit Rates'!$C$12,\nIF(B25=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B26=\"J\",B26=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$D$12,\nIF(B26=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B26=\"J\",'Unit Rates'!$C$12,\nIF(B26=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B27=\"J\",B27=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$D$12,\nIF(B27=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B27=\"J\",'Unit Rates'!$C$12,\nIF(B27=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B28=\"J\",B28=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$D$12,\nIF(B28=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B28=\"J\",'Unit Rates'!$C$12,\nIF(B28=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B29=\"J\",B29=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$D$12,\nIF(B29=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B29=\"J\",'Unit Rates'!$C$12,\nIF(B29=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B30=\"J\",B30=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$D$12,\nIF(B30=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B30=\"J\",'Unit Rates'!$C$12,\nIF(B30=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(OR(B31=\"J\",B31=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$D$12,\nIF(B31=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B31=\"J\",'Unit Rates'!$C$12,\nIF(B31=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(OR(B32=\"J\",B32=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$D$12,\nIF(B32=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B32=\"J\",'Unit Rates'!$C$12,\nIF(B32=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B33=\"J\",B33=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$D$12,\nIF(B33=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B33=\"J\",'Unit Rates'!$C$12,\nIF(B33=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B34=\"J\",B34=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$D$12,\nIF(B34=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B34=\"J\",'Unit Rates'!$C$12,\nIF(B34=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B35=\"J\",B35=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$D$12,\nIF(B35=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B35=\"J\",'Unit Rates'!$C$12,\nIF(B35=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B36=\"J\",B36=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$D$12,\nIF(B36=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B36=\"J\",'Unit Rates'!$C$12,\nIF(B36=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(OR(B37=\"J\",B37=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$D$12,\nIF(B37=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B37=\"J\",'Unit Rates'!$C$12,\nIF(B37=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(OR(B38=\"J\",B38=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$D$12,\nIF(B38=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B38=\"J\",'Unit Rates'!$C$12,\nIF(B38=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B39=\"J\",B39=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$D$12,\nIF(B39=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B39=\"J\",'Unit Rates'!$C$12,\nIF(B39=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B40=\"J\",B40=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$D$12,\nIF(B40=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B40=\"J\",'Unit Rates'!$C$12,\nIF(B40=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B41=\"J\",B41=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$D$12,\nIF(B41=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B41=\"J\",'Unit Rates'!$C$12,\nIF(B41=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B42=\"J\",B42=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$D$12,\nIF(B42=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B42=\"J\",'Unit Rates'!$C$12,\nIF(B42=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B43=\"J\",B43=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$D$12,\nIF(B43=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B43=\"J\",'Unit Rates'!$C$12,\nIF(B43=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B44=\"J\",B44=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$D$12,\nIF(B44=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B44=\"J\",'Unit Rates'!$C$12,\nIF(B44=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B45=\"J\",B45=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$D$12,\nIF(B45=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B45=\"J\",'Unit Rates'!$C$12,\nIF(B45=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B46=\"J\",B46=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$D$12,\nIF(B46=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B46=\"J\",'Unit Rates'!$C$12,\nIF(B46=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B47=\"J\",B47=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":74.146992653810841},{"$f":"IF(B47=\"J\",'Unit Rates'!$D$12,\nIF(B47=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B47=\"J\",'Unit Rates'!$C$12,\nIF(B47=\"Jb\",'Unit Rates'!$C$15,\n0))","v":852.45120624999993},330.44311672601015,63206.693327550936]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B48=\"J\",B48=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":71.21244260789716},{"$f":"IF(B48=\"J\",'Unit Rates'!$D$12,\nIF(B48=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B48=\"J\",'Unit Rates'!$C$12,\nIF(B48=\"Jb\",'Unit Rates'!$C$15,\n0))","v":852.45120624999993},317.36501566414142,60705.132601110825]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B49=\"J\",B49=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":39.066428604224058},{"$f":"IF(B49=\"J\",'Unit Rates'!$D$12,\nIF(B49=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B49=\"J\",'Unit Rates'!$C$12,\nIF(B49=\"Jb\",'Unit Rates'!$C$15,\n0))","v":852.45120624999993},174.10325038544192,33302.224187550302]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B50=\"J\",B50=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":38.704787190082648},{"$f":"IF(B50=\"J\",'Unit Rates'!$D$12,\nIF(B50=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B50=\"J\",'Unit Rates'!$C$12,\nIF(B50=\"Jb\",'Unit Rates'!$C$15,\n0))","v":852.45120624999993},172.49156106738639,32993.942527835497]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B51=\"J\",B51=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":8.3000000000000007},{"$f":"IF(B51=\"J\",'Unit Rates'!$D$12,\nIF(B51=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B51=\"J\",'Unit Rates'!$C$12,\nIF(B51=\"Jb\",'Unit Rates'!$C$15,\n0))","v":852.45120624999993},36.989738500000001,7075.3450118749997]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B52=\"J\",B52=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":10},{"$f":"IF(B52=\"J\",'Unit Rates'!$D$12,\nIF(B52=\"Jb\",'Unit Rates'!$D$15,\n0))","v":4.4565950000000001},{"$f":"IF(B52=\"J\",'Unit Rates'!$C$12,\nIF(B52=\"Jb\",'Unit Rates'!$C$15,\n0))","v":852.45120624999993},44.565950000000001,8524.5120625]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(OR(B53=\"J\",B53=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$D$12,\nIF(B53=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B53=\"J\",'Unit Rates'!$C$12,\nIF(B53=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(OR(B54=\"J\",B54=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$D$12,\nIF(B54=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B54=\"J\",'Unit Rates'!$C$12,\nIF(B54=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"IF(OR(B55=\"J\",B55=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$D$12,\nIF(B55=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B55=\"J\",'Unit Rates'!$C$12,\nIF(B55=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(OR(B56=\"J\",B56=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$D$12,\nIF(B56=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B56=\"J\",'Unit Rates'!$C$12,\nIF(B56=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"IF(OR(B57=\"J\",B57=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$D$12,\nIF(B57=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B57=\"J\",'Unit Rates'!$C$12,\nIF(B57=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(OR(B58=\"J\",B58=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$D$12,\nIF(B58=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B58=\"J\",'Unit Rates'!$C$12,\nIF(B58=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B59=\"J\",B59=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B59=\"J\",'Unit Rates'!$D$12,\nIF(B59=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B59=\"J\",'Unit Rates'!$C$12,\nIF(B59=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B60=\"J\",B60=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B60=\"J\",'Unit Rates'!$D$12,\nIF(B60=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B60=\"J\",'Unit Rates'!$C$12,\nIF(B60=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B61=\"J\",B61=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B61=\"J\",'Unit Rates'!$D$12,\nIF(B61=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B61=\"J\",'Unit Rates'!$C$12,\nIF(B61=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B62=\"J\",B62=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B62=\"J\",'Unit Rates'!$D$12,\nIF(B62=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B62=\"J\",'Unit Rates'!$C$12,\nIF(B62=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B63=\"J\",B63=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B63=\"J\",'Unit Rates'!$D$12,\nIF(B63=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B63=\"J\",'Unit Rates'!$C$12,\nIF(B63=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B64=\"J\",B64=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B64=\"J\",'Unit Rates'!$D$12,\nIF(B64=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B64=\"J\",'Unit Rates'!$C$12,\nIF(B64=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B65=\"J\",B65=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B65=\"J\",'Unit Rates'!$D$12,\nIF(B65=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B65=\"J\",'Unit Rates'!$C$12,\nIF(B65=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B66=\"J\",B66=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B66=\"J\",'Unit Rates'!$D$12,\nIF(B66=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B66=\"J\",'Unit Rates'!$C$12,\nIF(B66=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B67=\"J\",B67=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B67=\"J\",'Unit Rates'!$D$12,\nIF(B67=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B67=\"J\",'Unit Rates'!$C$12,\nIF(B67=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B68=\"J\",B68=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B68=\"J\",'Unit Rates'!$D$12,\nIF(B68=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B68=\"J\",'Unit Rates'!$C$12,\nIF(B68=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B69=\"J\",B69=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B69=\"J\",'Unit Rates'!$D$12,\nIF(B69=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B69=\"J\",'Unit Rates'!$C$12,\nIF(B69=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B70=\"J\",B70=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B70=\"J\",'Unit Rates'!$D$12,\nIF(B70=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B70=\"J\",'Unit Rates'!$C$12,\nIF(B70=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B71=\"J\",B71=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B71=\"J\",'Unit Rates'!$D$12,\nIF(B71=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B71=\"J\",'Unit Rates'!$C$12,\nIF(B71=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B72=\"J\",B72=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$D$12,\nIF(B72=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B72=\"J\",'Unit Rates'!$C$12,\nIF(B72=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B73=\"J\",B73=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$D$12,\nIF(B73=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B73=\"J\",'Unit Rates'!$C$12,\nIF(B73=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B74=\"J\",B74=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$D$12,\nIF(B74=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B74=\"J\",'Unit Rates'!$C$12,\nIF(B74=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B75=\"J\",B75=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$D$12,\nIF(B75=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B75=\"J\",'Unit Rates'!$C$12,\nIF(B75=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(OR(B76=\"J\",B76=\"Jb\"),'4   Earthwork'!$I$15:$I$93,0)","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$D$12,\nIF(B76=\"Jb\",'Unit Rates'!$D$15,\n0))","v":0},{"$f":"IF(B76=\"J\",'Unit Rates'!$C$12,\nIF(B76=\"Jb\",'Unit Rates'!$C$15,\n0))","v":0},0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I15:I87)","v":241.43065105601471},null,null,{"$f":"SUM(L15:L87)","v":1075.9586323429796},{"$f":"SUM(M15:M87)","v":205807.84971842257}]

{"sheet":"16   Other","index":19,"n_rows":78,"n_cols":14,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Other Reclamation Activity Costs",null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #16"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2021-11-12"}]
[null,null,null,null,"Assumptions:"]
[null,null,null,null,"  1 - Cost to construct drain or channel on re-graded stockpile"]
[null,null,null,null,"  2 - The downdrain, ACB, well plug & abandon, and well replacement costs include fuel"]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Quantity","Unit","Fuel Unit Cost ($/unit)","Unit Cost w/o Fuel ($/unit)1,2","Fuel Direct Cost ($)","Direct w/o Fuel Cost ($)"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B15=\"F\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B15=\"G\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B15=\"Gb\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B15=\"H\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B15=\"Hb\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B15=\"L\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B15=\"N\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B15=\"O\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B15=\"Q\",\nSUM(VLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B15=\"R\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B15=\"Sa\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B15=\"Sb\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B15=\"T\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B15=\"U\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B15=\"V\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B15=\"W\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B15=\"X\",\nVLOOKUP('16   Other'!A15,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},{"$f":"IF(B15=\"X\", \"sf\", IF(OR(B15=\"F\",B15=\"G\",B15=\"H\",B15=\"Hb\",B15=\"N\",B15=\"O\",B15=\"Q\",B15=\"R\",B15=\"Sa\",B15=\"Sb\",B15=\"U\"), \"ft\", IF(OR(B15=\"Gb\",B15=\"L\",B15=\"V\"), \"ea\", IF(OR(B15=\"T\"), \"cy\",IF(OR(B15=\"W\"), \"ft\",\"-\")))))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I15*K15","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B16=\"F\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B16=\"G\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B16=\"Gb\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B16=\"H\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B16=\"Hb\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B16=\"L\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B16=\"N\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B16=\"O\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B16=\"Q\",\nSUM(VLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B16=\"R\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B16=\"Sa\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B16=\"Sb\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B16=\"T\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B16=\"U\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B16=\"V\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B16=\"W\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B16=\"X\",\nVLOOKUP('16   Other'!A16,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I16*K16","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B17=\"F\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B17=\"G\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B17=\"Gb\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B17=\"H\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B17=\"Hb\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B17=\"L\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B17=\"N\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B17=\"O\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B17=\"Q\",\nSUM(VLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B17=\"R\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B17=\"Sa\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B17=\"Sb\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B17=\"T\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B17=\"U\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B17=\"V\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B17=\"W\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B17=\"X\",\nVLOOKUP('16   Other'!A17,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B18=\"F\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B18=\"G\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B18=\"Gb\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B18=\"H\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B18=\"Hb\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B18=\"L\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B18=\"N\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B18=\"O\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B18=\"Q\",\nSUM(VLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B18=\"R\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B18=\"Sa\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B18=\"Sb\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B18=\"T\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B18=\"U\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B18=\"V\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B18=\"W\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B18=\"X\",\nVLOOKUP('16   Other'!A18,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},{"$f":"I18*K18","v":0},{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B19=\"F\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B19=\"G\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B19=\"Gb\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B19=\"H\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B19=\"Hb\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B19=\"L\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B19=\"N\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B19=\"O\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B19=\"Q\",\nSUM(VLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B19=\"R\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B19=\"Sa\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B19=\"Sb\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B19=\"T\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B19=\"U\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B19=\"V\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B19=\"W\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B19=\"X\",\nVLOOKUP('16   Other'!A19,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B20=\"F\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B20=\"G\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B20=\"Gb\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B20=\"H\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B20=\"Hb\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B20=\"L\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B20=\"N\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B20=\"O\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B20=\"Q\",\nSUM(VLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B20=\"R\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B20=\"Sa\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B20=\"Sb\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B20=\"T\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B20=\"U\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B20=\"V\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B20=\"W\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B20=\"X\",\nVLOOKUP('16   Other'!A20,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B21=\"F\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B21=\"G\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B21=\"Gb\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B21=\"H\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B21=\"Hb\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B21=\"L\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B21=\"N\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B21=\"O\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B21=\"Q\",\nSUM(VLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B21=\"R\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B21=\"Sa\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B21=\"Sb\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B21=\"T\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B21=\"U\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B21=\"V\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B21=\"W\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B21=\"X\",\nVLOOKUP('16   Other'!A21,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B22=\"F\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B22=\"G\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B22=\"Gb\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B22=\"H\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B22=\"Hb\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B22=\"L\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B22=\"N\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B22=\"O\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B22=\"Q\",\nSUM(VLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B22=\"R\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B22=\"Sa\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B22=\"Sb\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B22=\"T\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B22=\"U\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B22=\"V\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B22=\"W\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B22=\"X\",\nVLOOKUP('16   Other'!A22,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B23=\"F\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B23=\"G\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B23=\"Gb\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B23=\"H\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B23=\"Hb\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B23=\"L\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B23=\"N\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B23=\"O\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B23=\"Q\",\nSUM(VLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B23=\"R\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B23=\"Sa\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B23=\"Sb\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B23=\"T\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B23=\"U\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B23=\"V\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B23=\"W\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B23=\"X\",\nVLOOKUP('16   Other'!A23,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B24=\"F\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B24=\"G\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B24=\"Gb\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B24=\"H\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B24=\"Hb\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B24=\"L\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B24=\"N\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B24=\"O\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B24=\"Q\",\nSUM(VLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B24=\"R\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B24=\"Sa\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B24=\"Sb\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B24=\"T\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B24=\"U\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B24=\"V\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B24=\"W\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B24=\"X\",\nVLOOKUP('16   Other'!A24,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B25=\"F\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B25=\"G\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B25=\"Gb\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B25=\"H\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B25=\"Hb\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B25=\"L\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B25=\"N\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B25=\"O\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B25=\"Q\",\nSUM(VLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B25=\"R\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B25=\"Sa\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B25=\"Sb\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B25=\"T\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B25=\"U\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B25=\"V\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B25=\"W\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B25=\"X\",\nVLOOKUP('16   Other'!A25,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B26=\"F\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B26=\"G\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B26=\"Gb\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B26=\"H\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B26=\"Hb\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B26=\"L\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B26=\"N\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B26=\"O\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B26=\"Q\",\nSUM(VLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B26=\"R\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B26=\"Sa\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B26=\"Sb\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B26=\"T\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B26=\"U\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B26=\"V\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B26=\"W\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B26=\"X\",\nVLOOKUP('16   Other'!A26,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B27=\"F\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B27=\"G\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B27=\"Gb\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B27=\"H\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B27=\"Hb\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B27=\"L\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B27=\"N\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B27=\"O\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B27=\"Q\",\nSUM(VLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B27=\"R\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B27=\"Sa\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B27=\"Sb\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B27=\"T\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B27=\"U\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B27=\"V\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B27=\"W\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B27=\"X\",\nVLOOKUP('16   Other'!A27,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B28=\"F\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B28=\"G\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B28=\"Gb\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B28=\"H\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B28=\"Hb\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B28=\"L\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B28=\"N\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B28=\"O\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B28=\"Q\",\nSUM(VLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B28=\"R\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B28=\"Sa\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B28=\"Sb\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B28=\"T\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B28=\"U\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B28=\"V\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B28=\"W\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B28=\"X\",\nVLOOKUP('16   Other'!A28,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B29=\"F\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B29=\"G\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B29=\"Gb\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B29=\"H\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B29=\"Hb\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B29=\"L\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B29=\"N\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B29=\"O\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B29=\"Q\",\nSUM(VLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B29=\"R\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B29=\"Sa\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B29=\"Sb\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B29=\"T\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B29=\"U\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B29=\"V\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B29=\"W\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B29=\"X\",\nVLOOKUP('16   Other'!A29,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B30=\"F\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B30=\"G\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B30=\"Gb\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B30=\"H\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B30=\"Hb\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B30=\"L\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B30=\"N\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B30=\"O\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B30=\"Q\",\nSUM(VLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B30=\"R\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B30=\"Sa\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B30=\"Sb\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B30=\"T\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B30=\"U\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B30=\"V\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B30=\"W\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B30=\"X\",\nVLOOKUP('16   Other'!A30,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B31=\"F\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B31=\"G\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B31=\"Gb\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B31=\"H\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B31=\"Hb\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B31=\"L\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B31=\"N\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B31=\"O\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B31=\"Q\",\nSUM(VLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B31=\"R\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B31=\"Sa\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B31=\"Sb\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B31=\"T\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B31=\"U\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B31=\"V\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B31=\"W\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B31=\"X\",\nVLOOKUP('16   Other'!A31,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B32=\"F\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B32=\"G\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B32=\"Gb\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B32=\"H\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B32=\"Hb\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B32=\"L\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B32=\"N\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B32=\"O\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B32=\"Q\",\nSUM(VLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B32=\"R\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B32=\"Sa\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B32=\"Sb\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B32=\"T\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B32=\"U\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B32=\"V\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B32=\"W\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B32=\"X\",\nVLOOKUP('16   Other'!A32,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B33=\"F\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B33=\"G\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B33=\"Gb\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B33=\"H\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B33=\"Hb\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B33=\"L\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B33=\"N\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B33=\"O\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B33=\"Q\",\nSUM(VLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B33=\"R\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B33=\"Sa\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B33=\"Sb\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B33=\"T\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B33=\"U\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B33=\"V\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B33=\"W\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B33=\"X\",\nVLOOKUP('16   Other'!A33,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B34=\"F\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B34=\"G\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B34=\"Gb\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B34=\"H\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B34=\"Hb\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B34=\"L\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B34=\"N\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B34=\"O\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B34=\"Q\",\nSUM(VLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B34=\"R\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B34=\"Sa\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B34=\"Sb\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B34=\"T\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B34=\"U\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B34=\"V\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B34=\"W\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B34=\"X\",\nVLOOKUP('16   Other'!A34,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B35=\"F\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B35=\"G\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B35=\"Gb\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B35=\"H\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B35=\"Hb\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B35=\"L\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B35=\"N\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B35=\"O\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B35=\"Q\",\nSUM(VLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B35=\"R\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B35=\"Sa\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B35=\"Sb\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B35=\"T\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B35=\"U\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B35=\"V\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B35=\"W\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B35=\"X\",\nVLOOKUP('16   Other'!A35,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B36=\"F\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B36=\"G\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B36=\"Gb\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B36=\"H\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B36=\"Hb\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B36=\"L\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B36=\"N\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B36=\"O\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B36=\"Q\",\nSUM(VLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B36=\"R\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B36=\"Sa\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B36=\"Sb\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B36=\"T\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B36=\"U\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B36=\"V\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B36=\"W\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B36=\"X\",\nVLOOKUP('16   Other'!A36,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B37=\"F\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B37=\"G\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B37=\"Gb\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B37=\"H\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B37=\"Hb\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B37=\"L\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B37=\"N\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B37=\"O\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B37=\"Q\",\nSUM(VLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B37=\"R\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B37=\"Sa\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B37=\"Sb\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B37=\"T\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B37=\"U\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B37=\"V\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B37=\"W\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B37=\"X\",\nVLOOKUP('16   Other'!A37,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B38=\"F\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B38=\"G\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B38=\"Gb\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B38=\"H\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B38=\"Hb\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B38=\"L\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B38=\"N\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B38=\"O\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B38=\"Q\",\nSUM(VLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B38=\"R\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B38=\"Sa\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B38=\"Sb\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B38=\"T\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B38=\"U\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B38=\"V\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B38=\"W\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B38=\"X\",\nVLOOKUP('16   Other'!A38,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B39=\"F\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B39=\"G\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B39=\"Gb\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B39=\"H\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B39=\"Hb\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B39=\"L\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B39=\"N\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B39=\"O\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B39=\"Q\",\nSUM(VLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B39=\"R\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B39=\"Sa\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B39=\"Sb\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B39=\"T\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B39=\"U\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B39=\"V\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B39=\"W\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B39=\"X\",\nVLOOKUP('16   Other'!A39,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B40=\"F\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B40=\"G\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B40=\"Gb\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B40=\"H\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B40=\"Hb\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B40=\"L\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B40=\"N\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B40=\"O\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B40=\"Q\",\nSUM(VLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B40=\"R\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B40=\"Sa\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B40=\"Sb\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B40=\"T\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B40=\"U\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B40=\"V\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B40=\"W\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B40=\"X\",\nVLOOKUP('16   Other'!A40,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B41=\"F\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B41=\"G\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B41=\"Gb\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B41=\"H\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B41=\"Hb\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B41=\"L\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B41=\"N\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B41=\"O\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B41=\"Q\",\nSUM(VLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B41=\"R\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B41=\"Sa\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B41=\"Sb\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B41=\"T\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B41=\"U\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B41=\"V\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B41=\"W\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B41=\"X\",\nVLOOKUP('16   Other'!A41,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B42=\"F\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B42=\"G\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B42=\"Gb\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B42=\"H\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B42=\"Hb\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B42=\"L\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B42=\"N\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B42=\"O\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B42=\"Q\",\nSUM(VLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B42=\"R\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B42=\"Sa\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B42=\"Sb\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B42=\"T\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B42=\"U\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B42=\"V\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B42=\"W\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B42=\"X\",\nVLOOKUP('16   Other'!A42,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B43=\"F\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B43=\"G\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B43=\"Gb\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B43=\"H\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B43=\"Hb\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B43=\"L\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B43=\"N\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B43=\"O\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B43=\"Q\",\nSUM(VLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B43=\"R\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B43=\"Sa\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B43=\"Sb\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B43=\"T\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B43=\"U\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B43=\"V\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B43=\"W\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B43=\"X\",\nVLOOKUP('16   Other'!A43,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B44=\"F\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B44=\"G\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B44=\"Gb\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B44=\"H\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B44=\"Hb\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B44=\"L\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B44=\"N\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B44=\"O\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B44=\"Q\",\nSUM(VLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B44=\"R\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B44=\"Sa\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B44=\"Sb\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B44=\"T\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B44=\"U\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B44=\"V\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B44=\"W\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B44=\"X\",\nVLOOKUP('16   Other'!A44,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B45=\"F\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B45=\"G\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B45=\"Gb\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B45=\"H\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B45=\"Hb\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B45=\"L\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B45=\"N\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B45=\"O\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B45=\"Q\",\nSUM(VLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B45=\"R\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B45=\"Sa\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B45=\"Sb\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B45=\"T\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B45=\"U\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B45=\"V\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B45=\"W\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B45=\"X\",\nVLOOKUP('16   Other'!A45,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B46=\"F\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B46=\"G\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B46=\"Gb\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B46=\"H\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B46=\"Hb\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B46=\"L\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B46=\"N\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B46=\"O\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B46=\"Q\",\nSUM(VLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B46=\"R\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B46=\"Sa\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B46=\"Sb\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B46=\"T\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B46=\"U\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B46=\"V\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B46=\"W\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B46=\"X\",\nVLOOKUP('16   Other'!A46,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B47=\"F\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B47=\"G\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B47=\"Gb\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B47=\"H\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B47=\"Hb\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B47=\"L\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B47=\"N\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B47=\"O\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B47=\"Q\",\nSUM(VLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B47=\"R\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B47=\"Sa\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B47=\"Sb\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B47=\"T\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B47=\"U\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B47=\"V\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B47=\"W\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B47=\"X\",\nVLOOKUP('16   Other'!A47,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},{"$f":"IF(B47=\"X\", \"sf\", IF(OR(B47=\"F\",B47=\"G\",B47=\"H\",B47=\"Hb\",B47=\"N\",B47=\"O\",B47=\"Q\",B47=\"R\",B47=\"Sa\",B47=\"Sb\",B47=\"U\"), \"ft\", IF(OR(B47=\"Gb\",B47=\"L\",B47=\"V\"), \"ea\", IF(OR(B47=\"T\"), \"cy\",IF(OR(B47=\"W\"), \"ft\",\"-\")))))","v":"-"},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":852.45120624999993},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B48=\"F\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B48=\"G\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B48=\"Gb\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B48=\"H\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B48=\"Hb\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B48=\"L\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B48=\"N\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B48=\"O\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B48=\"Q\",\nSUM(VLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B48=\"R\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B48=\"Sa\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B48=\"Sb\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B48=\"T\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B48=\"U\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B48=\"V\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B48=\"W\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B48=\"X\",\nVLOOKUP('16   Other'!A48,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":852.45120624999993},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B49=\"F\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B49=\"G\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B49=\"Gb\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B49=\"H\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B49=\"Hb\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B49=\"L\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B49=\"N\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B49=\"O\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B49=\"Q\",\nSUM(VLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B49=\"R\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B49=\"Sa\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B49=\"Sb\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B49=\"T\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B49=\"U\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B49=\"V\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B49=\"W\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B49=\"X\",\nVLOOKUP('16   Other'!A49,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":852.45120624999993},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B50=\"F\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B50=\"G\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B50=\"Gb\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B50=\"H\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B50=\"Hb\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B50=\"L\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B50=\"N\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B50=\"O\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B50=\"Q\",\nSUM(VLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B50=\"R\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B50=\"Sa\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B50=\"Sb\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B50=\"T\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B50=\"U\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B50=\"V\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B50=\"W\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B50=\"X\",\nVLOOKUP('16   Other'!A50,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":852.45120624999993},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B51=\"F\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B51=\"G\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B51=\"Gb\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B51=\"H\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B51=\"Hb\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B51=\"L\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B51=\"N\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B51=\"O\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B51=\"Q\",\nSUM(VLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B51=\"R\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B51=\"Sa\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B51=\"Sb\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B51=\"T\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B51=\"U\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B51=\"V\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B51=\"W\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B51=\"X\",\nVLOOKUP('16   Other'!A51,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":852.45120624999993},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B52=\"F\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B52=\"G\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B52=\"Gb\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B52=\"H\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B52=\"Hb\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B52=\"L\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B52=\"N\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B52=\"O\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B52=\"Q\",\nSUM(VLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B52=\"R\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B52=\"Sa\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B52=\"Sb\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B52=\"T\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B52=\"U\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B52=\"V\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B52=\"W\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B52=\"X\",\nVLOOKUP('16   Other'!A52,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":4.4565950000000001},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":852.45120624999993},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B53=\"F\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B53=\"G\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B53=\"Gb\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B53=\"H\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B53=\"Hb\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B53=\"L\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B53=\"N\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B53=\"O\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B53=\"Q\",\nSUM(VLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B53=\"R\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B53=\"Sa\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B53=\"Sb\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B53=\"T\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B53=\"U\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B53=\"V\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B53=\"W\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B53=\"X\",\nVLOOKUP('16   Other'!A53,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B54=\"F\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B54=\"G\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B54=\"Gb\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B54=\"H\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B54=\"Hb\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B54=\"L\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B54=\"N\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B54=\"O\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B54=\"Q\",\nSUM(VLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B54=\"R\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B54=\"Sa\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B54=\"Sb\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B54=\"T\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B54=\"U\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B54=\"V\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B54=\"W\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B54=\"X\",\nVLOOKUP('16   Other'!A54,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"IF(B55=\"F\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B55=\"G\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B55=\"Gb\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B55=\"H\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B55=\"Hb\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B55=\"L\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B55=\"N\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B55=\"O\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B55=\"Q\",\nSUM(VLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B55=\"R\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B55=\"Sa\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B55=\"Sb\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B55=\"T\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B55=\"U\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B55=\"V\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B55=\"W\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B55=\"X\",\nVLOOKUP('16   Other'!A55,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B56=\"F\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B56=\"G\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B56=\"Gb\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B56=\"H\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B56=\"Hb\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B56=\"L\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B56=\"N\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B56=\"O\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B56=\"Q\",\nSUM(VLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B56=\"R\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B56=\"Sa\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B56=\"Sb\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B56=\"T\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B56=\"U\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B56=\"V\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B56=\"W\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B56=\"X\",\nVLOOKUP('16   Other'!A56,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"IF(B57=\"F\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B57=\"G\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B57=\"Gb\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B57=\"H\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B57=\"Hb\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B57=\"L\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B57=\"N\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B57=\"O\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B57=\"Q\",\nSUM(VLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B57=\"R\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B57=\"Sa\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B57=\"Sb\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B57=\"T\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B57=\"U\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B57=\"V\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B57=\"W\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B57=\"X\",\nVLOOKUP('16   Other'!A57,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B58=\"F\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B58=\"G\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B58=\"Gb\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B58=\"H\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B58=\"Hb\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B58=\"L\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B58=\"N\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B58=\"O\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B58=\"Q\",\nSUM(VLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B58=\"R\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B58=\"Sa\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B58=\"Sb\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B58=\"T\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B58=\"U\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B58=\"V\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B58=\"W\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B58=\"X\",\nVLOOKUP('16   Other'!A58,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B59=\"F\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B59=\"G\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B59=\"Gb\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B59=\"H\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B59=\"Hb\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B59=\"L\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B59=\"N\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B59=\"O\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B59=\"Q\",\nSUM(VLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B59=\"R\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B59=\"Sa\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B59=\"Sb\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B59=\"T\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B59=\"U\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B59=\"V\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B59=\"W\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B59=\"X\",\nVLOOKUP('16   Other'!A59,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":13438},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.42150735654867189},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.5965996546416994},5664.2158573010529,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":21455.106159075156}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B60=\"F\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B60=\"G\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B60=\"Gb\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B60=\"H\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B60=\"Hb\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B60=\"L\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B60=\"N\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B60=\"O\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B60=\"Q\",\nSUM(VLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B60=\"R\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B60=\"Sa\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B60=\"Sb\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B60=\"T\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B60=\"U\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B60=\"V\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B60=\"W\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B60=\"X\",\nVLOOKUP('16   Other'!A60,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":13200},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0.42150735654867189},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":1.5965996546416994},5563.8971064424686,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":21075.115441270431}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B61=\"F\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B61=\"G\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B61=\"Gb\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B61=\"H\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B61=\"Hb\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B61=\"L\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B61=\"N\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B61=\"O\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B61=\"Q\",\nSUM(VLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B61=\"R\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B61=\"Sa\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B61=\"Sb\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B61=\"T\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B61=\"U\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B61=\"V\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B61=\"W\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B61=\"X\",\nVLOOKUP('16   Other'!A61,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":1325},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":392.04262419383394},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":519456.47705682996}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B62=\"F\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B62=\"G\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B62=\"Gb\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B62=\"H\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B62=\"Hb\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B62=\"L\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B62=\"N\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B62=\"O\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B62=\"Q\",\nSUM(VLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B62=\"R\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B62=\"Sa\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B62=\"Sb\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B62=\"T\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B62=\"U\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B62=\"V\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B62=\"W\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B62=\"X\",\nVLOOKUP('16   Other'!A62,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":781},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":392.04262419383394},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":306185.28949538432}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B63=\"F\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B63=\"G\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B63=\"Gb\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B63=\"H\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B63=\"Hb\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B63=\"L\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B63=\"N\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B63=\"O\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B63=\"Q\",\nSUM(VLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B63=\"R\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B63=\"Sa\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B63=\"Sb\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B63=\"T\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B63=\"U\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B63=\"V\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B63=\"W\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B63=\"X\",\nVLOOKUP('16   Other'!A63,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":2},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":15106.890759999998},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":30213.781519999997}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B64=\"F\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B64=\"G\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B64=\"Gb\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B64=\"H\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B64=\"Hb\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B64=\"L\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B64=\"N\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B64=\"O\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B64=\"Q\",\nSUM(VLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B64=\"R\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B64=\"Sa\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B64=\"Sb\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B64=\"T\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B64=\"U\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B64=\"V\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B64=\"W\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B64=\"X\",\nVLOOKUP('16   Other'!A64,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":1},"ea",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":15106.890759999998},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":15106.890759999998}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B65=\"F\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B65=\"G\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B65=\"Gb\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B65=\"H\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B65=\"Hb\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B65=\"L\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B65=\"N\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B65=\"O\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B65=\"Q\",\nSUM(VLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B65=\"R\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B65=\"Sa\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B65=\"Sb\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B65=\"T\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B65=\"U\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B65=\"V\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B65=\"W\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B65=\"X\",\nVLOOKUP('16   Other'!A65,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":13438},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.2395171956074527},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":7.0163623987188997},16656.63207457295,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":94285.877913984572}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B66=\"F\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B66=\"G\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B66=\"Gb\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B66=\"H\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B66=\"Hb\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B66=\"L\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B66=\"N\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B66=\"O\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B66=\"Q\",\nSUM(VLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B66=\"R\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B66=\"Sa\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B66=\"Sb\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B66=\"T\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B66=\"U\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B66=\"V\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B66=\"W\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B66=\"X\",\nVLOOKUP('16   Other'!A66,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":13200},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":1.2395171956074527},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":7.0163623987188997},16361.626982018375,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":92615.983663089472}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B67=\"F\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B67=\"G\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B67=\"Gb\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B67=\"H\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B67=\"Hb\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B67=\"L\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B67=\"N\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B67=\"O\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B67=\"Q\",\nSUM(VLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B67=\"R\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B67=\"Sa\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B67=\"Sb\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B67=\"T\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B67=\"U\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B67=\"V\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B67=\"W\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B67=\"X\",\nVLOOKUP('16   Other'!A67,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B68=\"F\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B68=\"G\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B68=\"Gb\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B68=\"H\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B68=\"Hb\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B68=\"L\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B68=\"N\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B68=\"O\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B68=\"Q\",\nSUM(VLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B68=\"R\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B68=\"Sa\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B68=\"Sb\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B68=\"T\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B68=\"U\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B68=\"V\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B68=\"W\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B68=\"X\",\nVLOOKUP('16   Other'!A68,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B69=\"F\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B69=\"G\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B69=\"Gb\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B69=\"H\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B69=\"Hb\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B69=\"L\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B69=\"N\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B69=\"O\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B69=\"Q\",\nSUM(VLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B69=\"R\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B69=\"Sa\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B69=\"Sb\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B69=\"T\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B69=\"U\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B69=\"V\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B69=\"W\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B69=\"X\",\nVLOOKUP('16   Other'!A69,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B70=\"F\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B70=\"G\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B70=\"Gb\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B70=\"H\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B70=\"Hb\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B70=\"L\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B70=\"N\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B70=\"O\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B70=\"Q\",\nSUM(VLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B70=\"R\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B70=\"Sa\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B70=\"Sb\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B70=\"T\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B70=\"U\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B70=\"V\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B70=\"W\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B70=\"X\",\nVLOOKUP('16   Other'!A70,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B71=\"F\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B71=\"G\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B71=\"Gb\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B71=\"H\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B71=\"Hb\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B71=\"L\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B71=\"N\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B71=\"O\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B71=\"Q\",\nSUM(VLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B71=\"R\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B71=\"Sa\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B71=\"Sb\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B71=\"T\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B71=\"U\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B71=\"V\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B71=\"W\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B71=\"X\",\nVLOOKUP('16   Other'!A71,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B72=\"F\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B72=\"G\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B72=\"Gb\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B72=\"H\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B72=\"Hb\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B72=\"L\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B72=\"N\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B72=\"O\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B72=\"Q\",\nSUM(VLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B72=\"R\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B72=\"Sa\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B72=\"Sb\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B72=\"T\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B72=\"U\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B72=\"V\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B72=\"W\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B72=\"X\",\nVLOOKUP('16   Other'!A72,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B73=\"F\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B73=\"G\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B73=\"Gb\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B73=\"H\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B73=\"Hb\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B73=\"L\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B73=\"N\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B73=\"O\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B73=\"Q\",\nSUM(VLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B73=\"R\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B73=\"Sa\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B73=\"Sb\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B73=\"T\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B73=\"U\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B73=\"V\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B73=\"W\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B73=\"X\",\nVLOOKUP('16   Other'!A73,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":0},"-",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":0},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B74=\"F\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B74=\"G\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B74=\"Gb\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B74=\"H\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B74=\"Hb\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B74=\"L\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B74=\"N\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B74=\"O\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B74=\"Q\",\nSUM(VLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B74=\"R\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B74=\"Sa\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B74=\"Sb\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B74=\"T\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B74=\"U\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B74=\"V\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B74=\"W\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B74=\"X\",\nVLOOKUP('16   Other'!A74,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":120},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":24.65},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":2958}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B75=\"F\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B75=\"G\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B75=\"Gb\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B75=\"H\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B75=\"Hb\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B75=\"L\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B75=\"N\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B75=\"O\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B75=\"Q\",\nSUM(VLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B75=\"R\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B75=\"Sa\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B75=\"Sb\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B75=\"T\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B75=\"U\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B75=\"V\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B75=\"W\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B75=\"X\",\nVLOOKUP('16   Other'!A75,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":1},"ft",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":957.01},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":957.01}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B76=\"F\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$N$2),\nIF(B76=\"G\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$K$2),\nIF(B76=\"Gb\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$L$2),\nIF(B76=\"H\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B76=\"Hb\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$M$2),\nIF(B76=\"L\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AL$2),\nIF(B76=\"N\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AM$2),\nIF(B76=\"O\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AN$2),\nIF(B76=\"Q\",\nSUM(VLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$O$2),VLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$Q$2),VLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$S$2)),\nIF(B76=\"R\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AF$2),\nIF(B76=\"Sa\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AG$2),\nIF(B76=\"Sb\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AE$2),\nIF(B76=\"T\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AJ$2),\nIF(B76=\"U\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AH$2),\nIF(B76=\"V\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AI$2),\nIF(B76=\"W\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$AK$2),\nIF(B76=\"X\",\nVLOOKUP('16   Other'!A76,Quantities!$A$4:$AN$87,Quantities!$E$2),\n0)))))))))))))))))","v":31864.5},"sf",{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],4),\n0))","v":0},{"$f":"IF(Other[[#This Row],[Eq]]=\"U\",0,\nIF(LEFT(Other[[#This Row],[Eq]],1)=\"U\",\nVLOOKUP(Other[[#This Row],[Eq]],UnitRates[],3),\n0))","v":8.2501147842056941},0,{"$f":"Other[[#This Row],[Unit Cost w/o Fuel ($/unit)1,2]]*Other[[#This Row],[Quantity]]","v":262885.78254132235}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(M15:M76)","v":44246.372020334849},{"$f":"SUM(N15:N76)","v":1367195.3145509562}]

{"sheet":"17   Sum","index":20,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[5,5,6,5],[23,0,24,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"Stockpile Spreadsheet Worksheet #17"]
[null,null,null,null,{"$f":"'1 General'!C3","v":44512}]
[]
["Emma Mine"]
["Reclamation Summary Stockpiles, Haul Roads, Reservoirs, and Disturbed Areas"]
[]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,{"$f":"'2   Demo'!F14","v":9968}]
[null,"Earthmoving",null,{"$f":"'14   EarthSum'!R89","v":2463918.0242664916}]
[null,"Revegetation",null,{"$f":"'15   Revegetation'!M90+'15   Revegetation'!L90","v":206883.80835076555}]
[null,"Other",null,{"$f":"'16   Other'!N78+'16   Other'!M78","v":1411441.6865712912}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D9:D12)","v":4092211.5191885484}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.3,{"$f":"C15*$D$13","v":1227663.4557565644}]
[]
[]
["TOTAL COST",null,null,{"$f":"(D13+D15)","v":5319874.9749451131}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":"18a Facility Characteristics","index":21,"n_rows":78,"n_cols":30,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,"Reclamation Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #18a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":"2021-11-12"}]
[null,null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,null,"Used to summarize costs for Sheet 17b Facilty Characteristics"]
[]
[]
[]
[]
[]
[]
[]
[]
["Item Area","Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Area (ac)","Cover Material Excav, Haul, Grade  ($)","Cover Material Excav, Haul, Grade Fuel ($)","Cover Material Excav, Haul, Grade Indirects ($)","Pullback and Backfill  ($)","Pullback and Backfill Fuel ($)","Pullback and Backfill Indirects ($)","Top/Outslope Adjustment Grading w/o Fuel ($)","Top/Outslope Adjustment Grading Fuel ($)","Top/Outslope Adjustment Grading Indirects ($)","Scarify, Seed & Mulch, Reveg w/o Fuel ($)","Scarify, Seed & Mulch, Reveg Fuel ($)","Scarify, Seed & Mulch, Reveg Indirects ($)","Channels & Benches ($)","Channels & Benches Fuel ($)","Channels & Benches Indirects ($)","Other ($)","Other Fuel ($)","Other Indirects ($)","Capital Cost Totals ($)","Capital Cost/Acre ($)"]
[{"$f":"VALUE(LEFT(TEXT(B15,\"0\"),2))","v":10},{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B15,Quantities[],Quantities!$E$2)/43560","v":40.188269054178143},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D15=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C15=\"A\",D15=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D15=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K15+'18a Facility Characteristics'!$L15)*'17   Sum'!$C$15","v":0},{"$f":"IF(D15=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D15=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N15+'18a Facility Characteristics'!$O15)*'17   Sum'!$C$15","v":0},{"$f":"IF(D15=\"a\",'14   EarthSum'!P15+'14   EarthSum'!Q15,0)+IF(AND(C15=\"E\",D15=\"c\"),'14   EarthSum'!P15+'14   EarthSum'!Q15,0)","v":207240.15887930174},{"$f":"IF(D15=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C15=\"E\",D15=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":56822.882141272683},{"$f":"('18a Facility Characteristics'!$Q15+'18a Facility Characteristics'!$R15)*'17   Sum'!$C$15","v":79218.912306172322},{"$f":"'15   Revegetation'!M15+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),'14   EarthSum'!P15+'14   EarthSum'!Q15,0)","v":0},{"$f":"SUM('15   Revegetation'!L15)+IF(AND(C15=\"E\",OR(D15=\"b\",D15=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T15+'18a Facility Characteristics'!$U15)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"Hb\",C15=\"I\"),'16   Other'!N15,0)","v":0},{"$f":"IF(OR(C15=\"F\",C15=\"G\",C15=\"Gb\",C15=\"H\",C15=\"Hb\",C15=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W15+'18a Facility Characteristics'!$X15)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N15-W15","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X15","v":0},{"$f":"('18a Facility Characteristics'!$Z15+'18a Facility Characteristics'!$AA15)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K15+'18a Facility Characteristics'!$L15+'18a Facility Characteristics'!$Q15+'18a Facility Characteristics'!$R15+'18a Facility Characteristics'!$T15+'18a Facility Characteristics'!$U15+'18a Facility Characteristics'!$W15+'18a Facility Characteristics'!$X15+'18a Facility Characteristics'!$Z15+'18a Facility Characteristics'!$AA15","v":264063.0410205744},{"$f":"IF(J15>0,AC15/J15,0)","v":6570.6497750522367}]
[{"$f":"VALUE(LEFT(TEXT(B16,\"0\"),2))","v":11},{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B16,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D16=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C16=\"A\",D16=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D16=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K16+'18a Facility Characteristics'!$L16)*'17   Sum'!$C$15","v":0},{"$f":"IF(D16=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D16=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N16+'18a Facility Characteristics'!$O16)*'17   Sum'!$C$15","v":0},{"$f":"IF(D16=\"a\",'14   EarthSum'!P16+'14   EarthSum'!Q16,0)+IF(AND(C16=\"E\",D16=\"c\"),'14   EarthSum'!P16+'14   EarthSum'!Q16,0)","v":1169716.9683257919},{"$f":"IF(D16=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C16=\"E\",D16=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":586960.24886877823},{"$f":"('18a Facility Characteristics'!$Q16+'18a Facility Characteristics'!$R16)*'17   Sum'!$C$15","v":527003.16515837109},{"$f":"'15   Revegetation'!M16+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),'14   EarthSum'!P16+'14   EarthSum'!Q16,0)","v":0},{"$f":"SUM('15   Revegetation'!L16)+IF(AND(C16=\"E\",OR(D16=\"b\",D16=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T16+'18a Facility Characteristics'!$U16)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"Hb\",C16=\"I\"),'16   Other'!N16,0)","v":0},{"$f":"IF(OR(C16=\"F\",C16=\"G\",C16=\"Gb\",C16=\"H\",C16=\"Hb\",C16=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W16+'18a Facility Characteristics'!$X16)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N16-W16","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X16","v":0},{"$f":"('18a Facility Characteristics'!$Z16+'18a Facility Characteristics'!$AA16)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K16+'18a Facility Characteristics'!$L16+'18a Facility Characteristics'!$Q16+'18a Facility Characteristics'!$R16+'18a Facility Characteristics'!$T16+'18a Facility Characteristics'!$U16+'18a Facility Characteristics'!$W16+'18a Facility Characteristics'!$X16+'18a Facility Characteristics'!$Z16+'18a Facility Characteristics'!$AA16","v":1756677.2171945702},{"$f":"IF(J16>0,AC16/J16,0)","v":24668.121930138121}]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B17,Quantities[],Quantities!$E$2)/43560","v":3.0780853994490358},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D17=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C17=\"A\",D17=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D17=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K17+'18a Facility Characteristics'!$L17)*'17   Sum'!$C$15","v":0},{"$f":"IF(D17=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D17=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N17+'18a Facility Characteristics'!$O17)*'17   Sum'!$C$15","v":0},{"$f":"IF(D17=\"a\",'14   EarthSum'!P17+'14   EarthSum'!Q17,0)+IF(AND(C17=\"E\",D17=\"c\"),'14   EarthSum'!P17+'14   EarthSum'!Q17,0)","v":0},{"$f":"IF(D17=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C17=\"E\",D17=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q17+'18a Facility Characteristics'!$R17)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M17+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),'14   EarthSum'!P17+'14   EarthSum'!Q17,0)","v":0},{"$f":"SUM('15   Revegetation'!L17)+IF(AND(C17=\"E\",OR(D17=\"b\",D17=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T17+'18a Facility Characteristics'!$U17)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"Hb\",C17=\"I\"),'16   Other'!N17,0)","v":0},{"$f":"IF(OR(C17=\"F\",C17=\"G\",C17=\"Gb\",C17=\"H\",C17=\"Hb\",C17=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W17+'18a Facility Characteristics'!$X17)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N17-W17","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X17","v":0},{"$f":"('18a Facility Characteristics'!$Z17+'18a Facility Characteristics'!$AA17)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K17+'18a Facility Characteristics'!$L17+'18a Facility Characteristics'!$Q17+'18a Facility Characteristics'!$R17+'18a Facility Characteristics'!$T17+'18a Facility Characteristics'!$U17+'18a Facility Characteristics'!$W17+'18a Facility Characteristics'!$X17+'18a Facility Characteristics'!$Z17+'18a Facility Characteristics'!$AA17","v":0},0]
[{"$f":"VALUE(LEFT(TEXT(B18,\"0\"),2))","v":14},{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B18,Quantities[],Quantities!$E$2)/43560","v":8.3000000000000007},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D18=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C18=\"A\",D18=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D18=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K18+'18a Facility Characteristics'!$L18)*'17   Sum'!$C$15","v":0},{"$f":"IF(D18=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D18=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N18+'18a Facility Characteristics'!$O18)*'17   Sum'!$C$15","v":0},{"$f":"IF(D18=\"a\",'14   EarthSum'!P18+'14   EarthSum'!Q18,0)+IF(AND(C18=\"E\",D18=\"c\"),'14   EarthSum'!P18+'14   EarthSum'!Q18,0)","v":0},{"$f":"IF(D18=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C18=\"E\",D18=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q18+'18a Facility Characteristics'!$R18)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M18+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),'14   EarthSum'!P18+'14   EarthSum'!Q18,0)","v":0},{"$f":"SUM('15   Revegetation'!L18)+IF(AND(C18=\"E\",OR(D18=\"b\",D18=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T18+'18a Facility Characteristics'!$U18)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"Hb\",C18=\"I\"),'16   Other'!N18,0)","v":0},{"$f":"IF(OR(C18=\"F\",C18=\"G\",C18=\"Gb\",C18=\"H\",C18=\"Hb\",C18=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W18+'18a Facility Characteristics'!$X18)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N18-W18","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X18","v":0},{"$f":"('18a Facility Characteristics'!$Z18+'18a Facility Characteristics'!$AA18)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K18+'18a Facility Characteristics'!$L18+'18a Facility Characteristics'!$Q18+'18a Facility Characteristics'!$R18+'18a Facility Characteristics'!$T18+'18a Facility Characteristics'!$U18+'18a Facility Characteristics'!$W18+'18a Facility Characteristics'!$X18+'18a Facility Characteristics'!$Z18+'18a Facility Characteristics'!$AA18","v":0},{"$f":"IF(J18>0,AC18/J18,0)","v":0}]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B19,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D19=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C19=\"A\",D19=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D19=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K19+'18a Facility Characteristics'!$L19)*'17   Sum'!$C$15","v":0},{"$f":"IF(D19=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D19=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N19+'18a Facility Characteristics'!$O19)*'17   Sum'!$C$15","v":0},{"$f":"IF(D19=\"a\",'14   EarthSum'!P19+'14   EarthSum'!Q19,0)+IF(AND(C19=\"E\",D19=\"c\"),'14   EarthSum'!P19+'14   EarthSum'!Q19,0)","v":0},{"$f":"IF(D19=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C19=\"E\",D19=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q19+'18a Facility Characteristics'!$R19)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M19+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),'14   EarthSum'!P19+'14   EarthSum'!Q19,0)","v":0},{"$f":"SUM('15   Revegetation'!L19)+IF(AND(C19=\"E\",OR(D19=\"b\",D19=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T19+'18a Facility Characteristics'!$U19)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"Hb\",C19=\"I\"),'16   Other'!N19,0)","v":0},{"$f":"IF(OR(C19=\"F\",C19=\"G\",C19=\"Gb\",C19=\"H\",C19=\"Hb\",C19=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W19+'18a Facility Characteristics'!$X19)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N19-W19","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X19","v":0},{"$f":"('18a Facility Characteristics'!$Z19+'18a Facility Characteristics'!$AA19)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K19+'18a Facility Characteristics'!$L19+'18a Facility Characteristics'!$Q19+'18a Facility Characteristics'!$R19+'18a Facility Characteristics'!$T19+'18a Facility Characteristics'!$U19+'18a Facility Characteristics'!$W19+'18a Facility Characteristics'!$X19+'18a Facility Characteristics'!$Z19+'18a Facility Characteristics'!$AA19","v":0},0]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B20,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D20=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C20=\"A\",D20=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D20=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K20+'18a Facility Characteristics'!$L20)*'17   Sum'!$C$15","v":0},{"$f":"IF(D20=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D20=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N20+'18a Facility Characteristics'!$O20)*'17   Sum'!$C$15","v":0},{"$f":"IF(D20=\"a\",'14   EarthSum'!P20+'14   EarthSum'!Q20,0)+IF(AND(C20=\"E\",D20=\"c\"),'14   EarthSum'!P20+'14   EarthSum'!Q20,0)","v":6826.5175143676752},{"$f":"IF(D20=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C20=\"E\",D20=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":1756.6699259599939},{"$f":"('18a Facility Characteristics'!$Q20+'18a Facility Characteristics'!$R20)*'17   Sum'!$C$15","v":2574.9562320983005},{"$f":"'15   Revegetation'!M20+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),'14   EarthSum'!P20+'14   EarthSum'!Q20,0)","v":0},{"$f":"SUM('15   Revegetation'!L20)+IF(AND(C20=\"E\",OR(D20=\"b\",D20=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T20+'18a Facility Characteristics'!$U20)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"Hb\",C20=\"I\"),'16   Other'!N20,0)","v":0},{"$f":"IF(OR(C20=\"F\",C20=\"G\",C20=\"Gb\",C20=\"H\",C20=\"Hb\",C20=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W20+'18a Facility Characteristics'!$X20)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N20-W20","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X20","v":0},{"$f":"('18a Facility Characteristics'!$Z20+'18a Facility Characteristics'!$AA20)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K20+'18a Facility Characteristics'!$L20+'18a Facility Characteristics'!$Q20+'18a Facility Characteristics'!$R20+'18a Facility Characteristics'!$T20+'18a Facility Characteristics'!$U20+'18a Facility Characteristics'!$W20+'18a Facility Characteristics'!$X20+'18a Facility Characteristics'!$Z20+'18a Facility Characteristics'!$AA20","v":8583.1874403276688},120.52932220830506]
[12,{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B21,Quantities[],Quantities!$E$2)/43560","v":39.066428604224058},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D21=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C21=\"A\",D21=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D21=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K21+'18a Facility Characteristics'!$L21)*'17   Sum'!$C$15","v":0},{"$f":"IF(D21=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D21=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N21+'18a Facility Characteristics'!$O21)*'17   Sum'!$C$15","v":0},{"$f":"IF(D21=\"a\",'14   EarthSum'!P21+'14   EarthSum'!Q21,0)+IF(AND(C21=\"E\",D21=\"c\"),'14   EarthSum'!P21+'14   EarthSum'!Q21,0)","v":3744.9587364800673},{"$f":"IF(D21=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C21=\"E\",D21=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":963.69142428619955},{"$f":"('18a Facility Characteristics'!$Q21+'18a Facility Characteristics'!$R21)*'17   Sum'!$C$15","v":1412.5950482298799},{"$f":"'15   Revegetation'!M21+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),'14   EarthSum'!P21+'14   EarthSum'!Q21,0)","v":0},{"$f":"SUM('15   Revegetation'!L21)+IF(AND(C21=\"E\",OR(D21=\"b\",D21=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T21+'18a Facility Characteristics'!$U21)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"Hb\",C21=\"I\"),'16   Other'!N21,0)","v":0},{"$f":"IF(OR(C21=\"F\",C21=\"G\",C21=\"Gb\",C21=\"H\",C21=\"Hb\",C21=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W21+'18a Facility Characteristics'!$X21)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N21-W21","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X21","v":0},{"$f":"('18a Facility Characteristics'!$Z21+'18a Facility Characteristics'!$AA21)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K21+'18a Facility Characteristics'!$L21+'18a Facility Characteristics'!$Q21+'18a Facility Characteristics'!$R21+'18a Facility Characteristics'!$T21+'18a Facility Characteristics'!$U21+'18a Facility Characteristics'!$W21+'18a Facility Characteristics'!$X21+'18a Facility Characteristics'!$Z21+'18a Facility Characteristics'!$AA21","v":4708.6501607662667},120.52932220830506]
[14,{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B22,Quantities[],Quantities!$E$2)/43560","v":8.3000000000000007},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D22=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C22=\"A\",D22=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D22=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K22+'18a Facility Characteristics'!$L22)*'17   Sum'!$C$15","v":0},{"$f":"IF(D22=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D22=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N22+'18a Facility Characteristics'!$O22)*'17   Sum'!$C$15","v":0},{"$f":"IF(D22=\"a\",'14   EarthSum'!P22+'14   EarthSum'!Q22,0)+IF(AND(C22=\"E\",D22=\"c\"),'14   EarthSum'!P22+'14   EarthSum'!Q22,0)","v":795.64881212161015},{"$f":"IF(D22=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C22=\"E\",D22=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":204.74456220732202},{"$f":"('18a Facility Characteristics'!$Q22+'18a Facility Characteristics'!$R22)*'17   Sum'!$C$15","v":300.11801229867962},{"$f":"'15   Revegetation'!M22+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),'14   EarthSum'!P22+'14   EarthSum'!Q22,0)","v":0},{"$f":"SUM('15   Revegetation'!L22)+IF(AND(C22=\"E\",OR(D22=\"b\",D22=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T22+'18a Facility Characteristics'!$U22)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"Hb\",C22=\"I\"),'16   Other'!N22,0)","v":0},{"$f":"IF(OR(C22=\"F\",C22=\"G\",C22=\"Gb\",C22=\"H\",C22=\"Hb\",C22=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W22+'18a Facility Characteristics'!$X22)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N22-W22","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X22","v":0},{"$f":"('18a Facility Characteristics'!$Z22+'18a Facility Characteristics'!$AA22)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K22+'18a Facility Characteristics'!$L22+'18a Facility Characteristics'!$Q22+'18a Facility Characteristics'!$R22+'18a Facility Characteristics'!$T22+'18a Facility Characteristics'!$U22+'18a Facility Characteristics'!$W22+'18a Facility Characteristics'!$X22+'18a Facility Characteristics'!$Z22+'18a Facility Characteristics'!$AA22","v":1000.3933743289322},120.52932220830508]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B23,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D23=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C23=\"A\",D23=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D23=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K23+'18a Facility Characteristics'!$L23)*'17   Sum'!$C$15","v":0},{"$f":"IF(D23=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D23=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N23+'18a Facility Characteristics'!$O23)*'17   Sum'!$C$15","v":0},{"$f":"IF(D23=\"a\",'14   EarthSum'!P23+'14   EarthSum'!Q23,0)+IF(AND(C23=\"E\",D23=\"c\"),'14   EarthSum'!P23+'14   EarthSum'!Q23,0)","v":958.6130266525422},{"$f":"IF(D23=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C23=\"E\",D23=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":246.68019543050843},{"$f":"('18a Facility Characteristics'!$Q23+'18a Facility Characteristics'!$R23)*'17   Sum'!$C$15","v":361.58796662491523},{"$f":"'15   Revegetation'!M23+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),'14   EarthSum'!P23+'14   EarthSum'!Q23,0)","v":0},{"$f":"SUM('15   Revegetation'!L23)+IF(AND(C23=\"E\",OR(D23=\"b\",D23=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T23+'18a Facility Characteristics'!$U23)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"Hb\",C23=\"I\"),'16   Other'!N23,0)","v":0},{"$f":"IF(OR(C23=\"F\",C23=\"G\",C23=\"Gb\",C23=\"H\",C23=\"Hb\",C23=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W23+'18a Facility Characteristics'!$X23)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N23-W23","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X23","v":0},{"$f":"('18a Facility Characteristics'!$Z23+'18a Facility Characteristics'!$AA23)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K23+'18a Facility Characteristics'!$L23+'18a Facility Characteristics'!$Q23+'18a Facility Characteristics'!$R23+'18a Facility Characteristics'!$T23+'18a Facility Characteristics'!$U23+'18a Facility Characteristics'!$W23+'18a Facility Characteristics'!$X23+'18a Facility Characteristics'!$Z23+'18a Facility Characteristics'!$AA23","v":1205.2932220830508},120.52932220830508]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"VLOOKUP(B24,Quantities[],Quantities!$E$2)/43560","v":74.146992653810841},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D24=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":10247.141876225063},{"$f":"IF(AND(C24=\"A\",D24=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D24=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2809.6491445789538},{"$f":"('18a Facility Characteristics'!$K24+'18a Facility Characteristics'!$L24)*'17   Sum'!$C$15","v":3917.037306241205},{"$f":"IF(D24=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D24=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N24+'18a Facility Characteristics'!$O24)*'17   Sum'!$C$15","v":0},{"$f":"IF(D24=\"a\",'14   EarthSum'!P24+'14   EarthSum'!Q24,0)+IF(AND(C24=\"E\",D24=\"c\"),'14   EarthSum'!P24+'14   EarthSum'!Q24,0)","v":0},{"$f":"IF(D24=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C24=\"E\",D24=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q24+'18a Facility Characteristics'!$R24)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M24+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),'14   EarthSum'!P24+'14   EarthSum'!Q24,0)","v":0},{"$f":"SUM('15   Revegetation'!L24)+IF(AND(C24=\"E\",OR(D24=\"b\",D24=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T24+'18a Facility Characteristics'!$U24)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"Hb\",C24=\"I\"),'16   Other'!N24,0)","v":0},{"$f":"IF(OR(C24=\"F\",C24=\"G\",C24=\"Gb\",C24=\"H\",C24=\"Hb\",C24=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W24+'18a Facility Characteristics'!$X24)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N24-W24","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X24","v":0},{"$f":"('18a Facility Characteristics'!$Z24+'18a Facility Characteristics'!$AA24)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K24+'18a Facility Characteristics'!$L24+'18a Facility Characteristics'!$Q24+'18a Facility Characteristics'!$R24+'18a Facility Characteristics'!$T24+'18a Facility Characteristics'!$U24+'18a Facility Characteristics'!$W24+'18a Facility Characteristics'!$X24+'18a Facility Characteristics'!$Z24+'18a Facility Characteristics'!$AA24","v":13056.791020804018},176.0933323589484]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"VLOOKUP(B25,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D25=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":10683.359441917557},{"$f":"IF(AND(C25=\"A\",D25=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D25=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2929.2550137181183},{"$f":"('18a Facility Characteristics'!$K25+'18a Facility Characteristics'!$L25)*'17   Sum'!$C$15","v":4083.7843366907027},{"$f":"IF(D25=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D25=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N25+'18a Facility Characteristics'!$O25)*'17   Sum'!$C$15","v":0},{"$f":"IF(D25=\"a\",'14   EarthSum'!P25+'14   EarthSum'!Q25,0)+IF(AND(C25=\"E\",D25=\"c\"),'14   EarthSum'!P25+'14   EarthSum'!Q25,0)","v":0},{"$f":"IF(D25=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C25=\"E\",D25=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q25+'18a Facility Characteristics'!$R25)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M25+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),'14   EarthSum'!P25+'14   EarthSum'!Q25,0)","v":0},{"$f":"SUM('15   Revegetation'!L25)+IF(AND(C25=\"E\",OR(D25=\"b\",D25=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T25+'18a Facility Characteristics'!$U25)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"Hb\",C25=\"I\"),'16   Other'!N25,0)","v":0},{"$f":"IF(OR(C25=\"F\",C25=\"G\",C25=\"Gb\",C25=\"H\",C25=\"Hb\",C25=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W25+'18a Facility Characteristics'!$X25)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N25-W25","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X25","v":0},{"$f":"('18a Facility Characteristics'!$Z25+'18a Facility Characteristics'!$AA25)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K25+'18a Facility Characteristics'!$L25+'18a Facility Characteristics'!$Q25+'18a Facility Characteristics'!$R25+'18a Facility Characteristics'!$T25+'18a Facility Characteristics'!$U25+'18a Facility Characteristics'!$W25+'18a Facility Characteristics'!$X25+'18a Facility Characteristics'!$Z25+'18a Facility Characteristics'!$AA25","v":13612.614455635676},191.15499984445268]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B26,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D26=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C26=\"A\",D26=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D26=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K26+'18a Facility Characteristics'!$L26)*'17   Sum'!$C$15","v":0},{"$f":"IF(D26=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D26=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N26+'18a Facility Characteristics'!$O26)*'17   Sum'!$C$15","v":0},{"$f":"IF(D26=\"a\",'14   EarthSum'!P26+'14   EarthSum'!Q26,0)+IF(AND(C26=\"E\",D26=\"c\"),'14   EarthSum'!P26+'14   EarthSum'!Q26,0)","v":94.890159545454551},{"$f":"IF(D26=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C26=\"E\",D26=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":14.407010399999999},{"$f":"('18a Facility Characteristics'!$Q26+'18a Facility Characteristics'!$R26)*'17   Sum'!$C$15","v":32.789150983636368},{"$f":"'15   Revegetation'!M26+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),'14   EarthSum'!P26+'14   EarthSum'!Q26,0)","v":0},{"$f":"SUM('15   Revegetation'!L26)+IF(AND(C26=\"E\",OR(D26=\"b\",D26=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T26+'18a Facility Characteristics'!$U26)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"Hb\",C26=\"I\"),'16   Other'!N26,0)","v":0},{"$f":"IF(OR(C26=\"F\",C26=\"G\",C26=\"Gb\",C26=\"H\",C26=\"Hb\",C26=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W26+'18a Facility Characteristics'!$X26)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N26-W26","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X26","v":0},{"$f":"('18a Facility Characteristics'!$Z26+'18a Facility Characteristics'!$AA26)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K26+'18a Facility Characteristics'!$L26+'18a Facility Characteristics'!$Q26+'18a Facility Characteristics'!$R26+'18a Facility Characteristics'!$T26+'18a Facility Characteristics'!$U26+'18a Facility Characteristics'!$W26+'18a Facility Characteristics'!$X26+'18a Facility Characteristics'!$Z26+'18a Facility Characteristics'!$AA26","v":109.29716994545456},1.534804395732579]
[12,{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B27,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D27=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C27=\"A\",D27=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D27=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K27+'18a Facility Characteristics'!$L27)*'17   Sum'!$C$15","v":0},{"$f":"IF(D27=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":2415.2599285610249},{"$f":"IF(D27=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":662.2366582004629},{"$f":"('18a Facility Characteristics'!$N27+'18a Facility Characteristics'!$O27)*'17   Sum'!$C$15","v":923.24897602844635},{"$f":"IF(D27=\"a\",'14   EarthSum'!P27+'14   EarthSum'!Q27,0)+IF(AND(C27=\"E\",D27=\"c\"),'14   EarthSum'!P27+'14   EarthSum'!Q27,0)","v":0},{"$f":"IF(D27=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C27=\"E\",D27=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q27+'18a Facility Characteristics'!$R27)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M27+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),'14   EarthSum'!P27+'14   EarthSum'!Q27,0)","v":0},{"$f":"SUM('15   Revegetation'!L27)+IF(AND(C27=\"E\",OR(D27=\"b\",D27=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T27+'18a Facility Characteristics'!$U27)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"Hb\",C27=\"I\"),'16   Other'!N27,0)","v":0},{"$f":"IF(OR(C27=\"F\",C27=\"G\",C27=\"Gb\",C27=\"H\",C27=\"Hb\",C27=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W27+'18a Facility Characteristics'!$X27)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N27-W27","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X27","v":0},{"$f":"('18a Facility Characteristics'!$Z27+'18a Facility Characteristics'!$AA27)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K27+'18a Facility Characteristics'!$L27+'18a Facility Characteristics'!$Q27+'18a Facility Characteristics'!$R27+'18a Facility Characteristics'!$T27+'18a Facility Characteristics'!$U27+'18a Facility Characteristics'!$W27+'18a Facility Characteristics'!$X27+'18a Facility Characteristics'!$Z27+'18a Facility Characteristics'!$AA27","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B28,Quantities[],Quantities!$E$2)/43560","v":38.704787190082648},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D28=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":5806.5295688751467},{"$f":"IF(AND(C28=\"A\",D28=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D28=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1592.0840204246761},{"$f":"('18a Facility Characteristics'!$K28+'18a Facility Characteristics'!$L28)*'17   Sum'!$C$15","v":2219.5840767899467},{"$f":"IF(D28=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D28=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N28+'18a Facility Characteristics'!$O28)*'17   Sum'!$C$15","v":0},{"$f":"IF(D28=\"a\",'14   EarthSum'!P28+'14   EarthSum'!Q28,0)+IF(AND(C28=\"E\",D28=\"c\"),'14   EarthSum'!P28+'14   EarthSum'!Q28,0)","v":0},{"$f":"IF(D28=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C28=\"E\",D28=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q28+'18a Facility Characteristics'!$R28)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M28+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),'14   EarthSum'!P28+'14   EarthSum'!Q28,0)","v":0},{"$f":"SUM('15   Revegetation'!L28)+IF(AND(C28=\"E\",OR(D28=\"b\",D28=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T28+'18a Facility Characteristics'!$U28)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"Hb\",C28=\"I\"),'16   Other'!N28,0)","v":0},{"$f":"IF(OR(C28=\"F\",C28=\"G\",C28=\"Gb\",C28=\"H\",C28=\"Hb\",C28=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W28+'18a Facility Characteristics'!$X28)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N28-W28","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X28","v":0},{"$f":"('18a Facility Characteristics'!$Z28+'18a Facility Characteristics'!$AA28)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K28+'18a Facility Characteristics'!$L28+'18a Facility Characteristics'!$Q28+'18a Facility Characteristics'!$R28+'18a Facility Characteristics'!$T28+'18a Facility Characteristics'!$U28+'18a Facility Characteristics'!$W28+'18a Facility Characteristics'!$X28+'18a Facility Characteristics'!$Z28+'18a Facility Characteristics'!$AA28","v":7398.6135892998227},191.15499984445268]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B29,Quantities[],Quantities!$E$2)/43560","v":3.0780853994490358},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D29=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C29=\"A\",D29=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D29=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K29+'18a Facility Characteristics'!$L29)*'17   Sum'!$C$15","v":0},{"$f":"IF(D29=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":6687.4893021872331},{"$f":"IF(D29=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":1833.6331070877213},{"$f":"('18a Facility Characteristics'!$N29+'18a Facility Characteristics'!$O29)*'17   Sum'!$C$15","v":2556.336722782486},{"$f":"IF(D29=\"a\",'14   EarthSum'!P29+'14   EarthSum'!Q29,0)+IF(AND(C29=\"E\",D29=\"c\"),'14   EarthSum'!P29+'14   EarthSum'!Q29,0)","v":0},{"$f":"IF(D29=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C29=\"E\",D29=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q29+'18a Facility Characteristics'!$R29)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M29+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),'14   EarthSum'!P29+'14   EarthSum'!Q29,0)","v":0},{"$f":"SUM('15   Revegetation'!L29)+IF(AND(C29=\"E\",OR(D29=\"b\",D29=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T29+'18a Facility Characteristics'!$U29)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"Hb\",C29=\"I\"),'16   Other'!N29,0)","v":0},{"$f":"IF(OR(C29=\"F\",C29=\"G\",C29=\"Gb\",C29=\"H\",C29=\"Hb\",C29=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W29+'18a Facility Characteristics'!$X29)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N29-W29","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X29","v":0},{"$f":"('18a Facility Characteristics'!$Z29+'18a Facility Characteristics'!$AA29)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K29+'18a Facility Characteristics'!$L29+'18a Facility Characteristics'!$Q29+'18a Facility Characteristics'!$R29+'18a Facility Characteristics'!$T29+'18a Facility Characteristics'!$U29+'18a Facility Characteristics'!$W29+'18a Facility Characteristics'!$X29+'18a Facility Characteristics'!$Z29+'18a Facility Characteristics'!$AA29","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B30,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D30=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1500.2096614971074},{"$f":"IF(AND(C30=\"A\",D30=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D30=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":411.34033694741947},{"$f":"('18a Facility Characteristics'!$K30+'18a Facility Characteristics'!$L30)*'17   Sum'!$C$15","v":573.46499953335808},{"$f":"IF(D30=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D30=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N30+'18a Facility Characteristics'!$O30)*'17   Sum'!$C$15","v":0},{"$f":"IF(D30=\"a\",'14   EarthSum'!P30+'14   EarthSum'!Q30,0)+IF(AND(C30=\"E\",D30=\"c\"),'14   EarthSum'!P30+'14   EarthSum'!Q30,0)","v":0},{"$f":"IF(D30=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C30=\"E\",D30=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q30+'18a Facility Characteristics'!$R30)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M30+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),'14   EarthSum'!P30+'14   EarthSum'!Q30,0)","v":0},{"$f":"SUM('15   Revegetation'!L30)+IF(AND(C30=\"E\",OR(D30=\"b\",D30=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T30+'18a Facility Characteristics'!$U30)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"Hb\",C30=\"I\"),'16   Other'!N30,0)","v":0},{"$f":"IF(OR(C30=\"F\",C30=\"G\",C30=\"Gb\",C30=\"H\",C30=\"Hb\",C30=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W30+'18a Facility Characteristics'!$X30)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N30-W30","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X30","v":0},{"$f":"('18a Facility Characteristics'!$Z30+'18a Facility Characteristics'!$AA30)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K30+'18a Facility Characteristics'!$L30+'18a Facility Characteristics'!$Q30+'18a Facility Characteristics'!$R30+'18a Facility Characteristics'!$T30+'18a Facility Characteristics'!$U30+'18a Facility Characteristics'!$W30+'18a Facility Characteristics'!$X30+'18a Facility Characteristics'!$Z30+'18a Facility Characteristics'!$AA30","v":1911.5499984445269},191.15499984445268]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"VLOOKUP(B31,Quantities[],Quantities!$E$2)/43560","v":74.146992653810841},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D31=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":21022.69279007622},{"$f":"IF(AND(C31=\"A\",D31=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D31=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":8757.1280045053154},{"$f":"('18a Facility Characteristics'!$K31+'18a Facility Characteristics'!$L31)*'17   Sum'!$C$15","v":8933.9462383744612},{"$f":"IF(D31=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D31=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N31+'18a Facility Characteristics'!$O31)*'17   Sum'!$C$15","v":0},{"$f":"IF(D31=\"a\",'14   EarthSum'!P31+'14   EarthSum'!Q31,0)+IF(AND(C31=\"E\",D31=\"c\"),'14   EarthSum'!P31+'14   EarthSum'!Q31,0)","v":0},{"$f":"IF(D31=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C31=\"E\",D31=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q31+'18a Facility Characteristics'!$R31)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M31+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),'14   EarthSum'!P31+'14   EarthSum'!Q31,0)","v":0},{"$f":"SUM('15   Revegetation'!L31)+IF(AND(C31=\"E\",OR(D31=\"b\",D31=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T31+'18a Facility Characteristics'!$U31)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"Hb\",C31=\"I\"),'16   Other'!N31,0)","v":0},{"$f":"IF(OR(C31=\"F\",C31=\"G\",C31=\"Gb\",C31=\"H\",C31=\"Hb\",C31=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W31+'18a Facility Characteristics'!$X31)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N31-W31","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X31","v":0},{"$f":"('18a Facility Characteristics'!$Z31+'18a Facility Characteristics'!$AA31)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K31+'18a Facility Characteristics'!$L31+'18a Facility Characteristics'!$Q31+'18a Facility Characteristics'!$R31+'18a Facility Characteristics'!$T31+'18a Facility Characteristics'!$U31+'18a Facility Characteristics'!$W31+'18a Facility Characteristics'!$X31+'18a Facility Characteristics'!$Z31+'18a Facility Characteristics'!$AA31","v":29779.820794581537},401.63221364381229]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"VLOOKUP(B32,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D32=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":21917.622125881073},{"$f":"IF(AND(C32=\"A\",D32=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D32=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":9129.916154286464},{"$f":"('18a Facility Characteristics'!$K32+'18a Facility Characteristics'!$L32)*'17   Sum'!$C$15","v":9314.2614840502611},{"$f":"IF(D32=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D32=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N32+'18a Facility Characteristics'!$O32)*'17   Sum'!$C$15","v":0},{"$f":"IF(D32=\"a\",'14   EarthSum'!P32+'14   EarthSum'!Q32,0)+IF(AND(C32=\"E\",D32=\"c\"),'14   EarthSum'!P32+'14   EarthSum'!Q32,0)","v":0},{"$f":"IF(D32=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C32=\"E\",D32=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q32+'18a Facility Characteristics'!$R32)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M32+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),'14   EarthSum'!P32+'14   EarthSum'!Q32,0)","v":0},{"$f":"SUM('15   Revegetation'!L32)+IF(AND(C32=\"E\",OR(D32=\"b\",D32=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T32+'18a Facility Characteristics'!$U32)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"Hb\",C32=\"I\"),'16   Other'!N32,0)","v":0},{"$f":"IF(OR(C32=\"F\",C32=\"G\",C32=\"Gb\",C32=\"H\",C32=\"Hb\",C32=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W32+'18a Facility Characteristics'!$X32)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N32-W32","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X32","v":0},{"$f":"('18a Facility Characteristics'!$Z32+'18a Facility Characteristics'!$AA32)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K32+'18a Facility Characteristics'!$L32+'18a Facility Characteristics'!$Q32+'18a Facility Characteristics'!$R32+'18a Facility Characteristics'!$T32+'18a Facility Characteristics'!$U32+'18a Facility Characteristics'!$W32+'18a Facility Characteristics'!$X32+'18a Facility Characteristics'!$Z32+'18a Facility Characteristics'!$AA32","v":31047.538280167537},435.9847400701924]
[12,{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B33,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D33=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C33=\"A\",D33=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D33=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K33+'18a Facility Characteristics'!$L33)*'17   Sum'!$C$15","v":0},{"$f":"IF(D33=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":4955.0663101607142},{"$f":"IF(D33=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":2064.0624101862204},{"$f":"('18a Facility Characteristics'!$N33+'18a Facility Characteristics'!$O33)*'17   Sum'!$C$15","v":2105.7386161040804},{"$f":"IF(D33=\"a\",'14   EarthSum'!P33+'14   EarthSum'!Q33,0)+IF(AND(C33=\"E\",D33=\"c\"),'14   EarthSum'!P33+'14   EarthSum'!Q33,0)","v":0},{"$f":"IF(D33=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C33=\"E\",D33=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q33+'18a Facility Characteristics'!$R33)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M33+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),'14   EarthSum'!P33+'14   EarthSum'!Q33,0)","v":0},{"$f":"SUM('15   Revegetation'!L33)+IF(AND(C33=\"E\",OR(D33=\"b\",D33=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T33+'18a Facility Characteristics'!$U33)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"Hb\",C33=\"I\"),'16   Other'!N33,0)","v":0},{"$f":"IF(OR(C33=\"F\",C33=\"G\",C33=\"Gb\",C33=\"H\",C33=\"Hb\",C33=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W33+'18a Facility Characteristics'!$X33)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N33-W33","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X33","v":0},{"$f":"('18a Facility Characteristics'!$Z33+'18a Facility Characteristics'!$AA33)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K33+'18a Facility Characteristics'!$L33+'18a Facility Characteristics'!$Q33+'18a Facility Characteristics'!$R33+'18a Facility Characteristics'!$T33+'18a Facility Characteristics'!$U33+'18a Facility Characteristics'!$W33+'18a Facility Characteristics'!$X33+'18a Facility Characteristics'!$Z33+'18a Facility Characteristics'!$AA33","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B34,Quantities[],Quantities!$E$2)/43560","v":38.704787190082648},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D34=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":11912.481429204609},{"$f":"IF(AND(C34=\"A\",D34=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D34=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":4962.21515333569},{"$f":"('18a Facility Characteristics'!$K34+'18a Facility Characteristics'!$L34)*'17   Sum'!$C$15","v":5062.4089747620892},{"$f":"IF(D34=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D34=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N34+'18a Facility Characteristics'!$O34)*'17   Sum'!$C$15","v":0},{"$f":"IF(D34=\"a\",'14   EarthSum'!P34+'14   EarthSum'!Q34,0)+IF(AND(C34=\"E\",D34=\"c\"),'14   EarthSum'!P34+'14   EarthSum'!Q34,0)","v":0},{"$f":"IF(D34=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C34=\"E\",D34=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q34+'18a Facility Characteristics'!$R34)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M34+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),'14   EarthSum'!P34+'14   EarthSum'!Q34,0)","v":0},{"$f":"SUM('15   Revegetation'!L34)+IF(AND(C34=\"E\",OR(D34=\"b\",D34=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T34+'18a Facility Characteristics'!$U34)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"Hb\",C34=\"I\"),'16   Other'!N34,0)","v":0},{"$f":"IF(OR(C34=\"F\",C34=\"G\",C34=\"Gb\",C34=\"H\",C34=\"Hb\",C34=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W34+'18a Facility Characteristics'!$X34)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N34-W34","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X34","v":0},{"$f":"('18a Facility Characteristics'!$Z34+'18a Facility Characteristics'!$AA34)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K34+'18a Facility Characteristics'!$L34+'18a Facility Characteristics'!$Q34+'18a Facility Characteristics'!$R34+'18a Facility Characteristics'!$T34+'18a Facility Characteristics'!$U34+'18a Facility Characteristics'!$W34+'18a Facility Characteristics'!$X34+'18a Facility Characteristics'!$Z34+'18a Facility Characteristics'!$AA34","v":16874.696582540299},435.98474007019246]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B35,Quantities[],Quantities!$E$2)/43560","v":3.0780853994490358},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D35=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C35=\"A\",D35=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D35=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K35+'18a Facility Characteristics'!$L35)*'17   Sum'!$C$15","v":0},{"$f":"IF(D35=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":13719.828888384132},{"$f":"IF(D35=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":5715.0765116162884},{"$f":"('18a Facility Characteristics'!$N35+'18a Facility Characteristics'!$O35)*'17   Sum'!$C$15","v":5830.4716200001267},{"$f":"IF(D35=\"a\",'14   EarthSum'!P35+'14   EarthSum'!Q35,0)+IF(AND(C35=\"E\",D35=\"c\"),'14   EarthSum'!P35+'14   EarthSum'!Q35,0)","v":0},{"$f":"IF(D35=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C35=\"E\",D35=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q35+'18a Facility Characteristics'!$R35)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M35+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),'14   EarthSum'!P35+'14   EarthSum'!Q35,0)","v":0},{"$f":"SUM('15   Revegetation'!L35)+IF(AND(C35=\"E\",OR(D35=\"b\",D35=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T35+'18a Facility Characteristics'!$U35)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"Hb\",C35=\"I\"),'16   Other'!N35,0)","v":0},{"$f":"IF(OR(C35=\"F\",C35=\"G\",C35=\"Gb\",C35=\"H\",C35=\"Hb\",C35=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W35+'18a Facility Characteristics'!$X35)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N35-W35","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X35","v":0},{"$f":"('18a Facility Characteristics'!$Z35+'18a Facility Characteristics'!$AA35)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K35+'18a Facility Characteristics'!$L35+'18a Facility Characteristics'!$Q35+'18a Facility Characteristics'!$R35+'18a Facility Characteristics'!$T35+'18a Facility Characteristics'!$U35+'18a Facility Characteristics'!$W35+'18a Facility Characteristics'!$X35+'18a Facility Characteristics'!$Z35+'18a Facility Characteristics'!$AA35","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B36,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D36=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":3077.77985464727},{"$f":"IF(AND(C36=\"A\",D36=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D36=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1282.0675460546547},{"$f":"('18a Facility Characteristics'!$K36+'18a Facility Characteristics'!$L36)*'17   Sum'!$C$15","v":1307.9542202105774},{"$f":"IF(D36=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D36=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N36+'18a Facility Characteristics'!$O36)*'17   Sum'!$C$15","v":0},{"$f":"IF(D36=\"a\",'14   EarthSum'!P36+'14   EarthSum'!Q36,0)+IF(AND(C36=\"E\",D36=\"c\"),'14   EarthSum'!P36+'14   EarthSum'!Q36,0)","v":0},{"$f":"IF(D36=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C36=\"E\",D36=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q36+'18a Facility Characteristics'!$R36)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M36+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),'14   EarthSum'!P36+'14   EarthSum'!Q36,0)","v":0},{"$f":"SUM('15   Revegetation'!L36)+IF(AND(C36=\"E\",OR(D36=\"b\",D36=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T36+'18a Facility Characteristics'!$U36)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"Hb\",C36=\"I\"),'16   Other'!N36,0)","v":0},{"$f":"IF(OR(C36=\"F\",C36=\"G\",C36=\"Gb\",C36=\"H\",C36=\"Hb\",C36=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W36+'18a Facility Characteristics'!$X36)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N36-W36","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X36","v":0},{"$f":"('18a Facility Characteristics'!$Z36+'18a Facility Characteristics'!$AA36)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K36+'18a Facility Characteristics'!$L36+'18a Facility Characteristics'!$Q36+'18a Facility Characteristics'!$R36+'18a Facility Characteristics'!$T36+'18a Facility Characteristics'!$U36+'18a Facility Characteristics'!$W36+'18a Facility Characteristics'!$X36+'18a Facility Characteristics'!$Z36+'18a Facility Characteristics'!$AA36","v":4359.8474007019249},435.98474007019252]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"VLOOKUP(B37,Quantities[],Quantities!$E$2)/43560","v":74.146992653810841},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D37=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":48149.095043880639},{"$f":"IF(AND(C37=\"A\",D37=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D37=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":15138.652135448017},{"$f":"('18a Facility Characteristics'!$K37+'18a Facility Characteristics'!$L37)*'17   Sum'!$C$15","v":18986.324153798596},{"$f":"IF(D37=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D37=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N37+'18a Facility Characteristics'!$O37)*'17   Sum'!$C$15","v":0},{"$f":"IF(D37=\"a\",'14   EarthSum'!P37+'14   EarthSum'!Q37,0)+IF(AND(C37=\"E\",D37=\"c\"),'14   EarthSum'!P37+'14   EarthSum'!Q37,0)","v":0},{"$f":"IF(D37=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C37=\"E\",D37=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q37+'18a Facility Characteristics'!$R37)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M37+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),'14   EarthSum'!P37+'14   EarthSum'!Q37,0)","v":0},{"$f":"SUM('15   Revegetation'!L37)+IF(AND(C37=\"E\",OR(D37=\"b\",D37=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T37+'18a Facility Characteristics'!$U37)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"Hb\",C37=\"I\"),'16   Other'!N37,0)","v":0},{"$f":"IF(OR(C37=\"F\",C37=\"G\",C37=\"Gb\",C37=\"H\",C37=\"Hb\",C37=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W37+'18a Facility Characteristics'!$X37)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N37-W37","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X37","v":0},{"$f":"('18a Facility Characteristics'!$Z37+'18a Facility Characteristics'!$AA37)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K37+'18a Facility Characteristics'!$L37+'18a Facility Characteristics'!$Q37+'18a Facility Characteristics'!$R37+'18a Facility Characteristics'!$T37+'18a Facility Characteristics'!$U37+'18a Facility Characteristics'!$W37+'18a Facility Characteristics'!$X37+'18a Facility Characteristics'!$Z37+'18a Facility Characteristics'!$AA37","v":63287.747179328653},853.54435715034936]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"VLOOKUP(B38,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D38=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":40159.029346538162},{"$f":"IF(AND(C38=\"A\",D38=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D38=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":12626.479787842982},{"$f":"('18a Facility Characteristics'!$K38+'18a Facility Characteristics'!$L38)*'17   Sum'!$C$15","v":15835.652740314343},{"$f":"IF(D38=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D38=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N38+'18a Facility Characteristics'!$O38)*'17   Sum'!$C$15","v":0},{"$f":"IF(D38=\"a\",'14   EarthSum'!P38+'14   EarthSum'!Q38,0)+IF(AND(C38=\"E\",D38=\"c\"),'14   EarthSum'!P38+'14   EarthSum'!Q38,0)","v":0},{"$f":"IF(D38=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C38=\"E\",D38=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q38+'18a Facility Characteristics'!$R38)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M38+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),'14   EarthSum'!P38+'14   EarthSum'!Q38,0)","v":0},{"$f":"SUM('15   Revegetation'!L38)+IF(AND(C38=\"E\",OR(D38=\"b\",D38=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T38+'18a Facility Characteristics'!$U38)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"Hb\",C38=\"I\"),'16   Other'!N38,0)","v":0},{"$f":"IF(OR(C38=\"F\",C38=\"G\",C38=\"Gb\",C38=\"H\",C38=\"Hb\",C38=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W38+'18a Facility Characteristics'!$X38)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N38-W38","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X38","v":0},{"$f":"('18a Facility Characteristics'!$Z38+'18a Facility Characteristics'!$AA38)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K38+'18a Facility Characteristics'!$L38+'18a Facility Characteristics'!$Q38+'18a Facility Characteristics'!$R38+'18a Facility Characteristics'!$T38+'18a Facility Characteristics'!$U38+'18a Facility Characteristics'!$W38+'18a Facility Characteristics'!$X38+'18a Facility Characteristics'!$Z38+'18a Facility Characteristics'!$AA38","v":52785.509134381144},741.23997438233437]
[12,{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B39,Quantities[],Quantities!$E$2)/43560","v":0},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D39=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C39=\"A\",D39=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D39=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K39+'18a Facility Characteristics'!$L39)*'17   Sum'!$C$15","v":0},{"$f":"IF(D39=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":4539.51282262531},{"$f":"IF(D39=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":1427.2771985330248},{"$f":"('18a Facility Characteristics'!$N39+'18a Facility Characteristics'!$O39)*'17   Sum'!$C$15","v":1790.0370063475004},{"$f":"IF(D39=\"a\",'14   EarthSum'!P39+'14   EarthSum'!Q39,0)+IF(AND(C39=\"E\",D39=\"c\"),'14   EarthSum'!P39+'14   EarthSum'!Q39,0)","v":0},{"$f":"IF(D39=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C39=\"E\",D39=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q39+'18a Facility Characteristics'!$R39)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M39+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),'14   EarthSum'!P39+'14   EarthSum'!Q39,0)","v":0},{"$f":"SUM('15   Revegetation'!L39)+IF(AND(C39=\"E\",OR(D39=\"b\",D39=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T39+'18a Facility Characteristics'!$U39)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"Hb\",C39=\"I\"),'16   Other'!N39,0)","v":0},{"$f":"IF(OR(C39=\"F\",C39=\"G\",C39=\"Gb\",C39=\"H\",C39=\"Hb\",C39=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W39+'18a Facility Characteristics'!$X39)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N39-W39","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X39","v":0},{"$f":"('18a Facility Characteristics'!$Z39+'18a Facility Characteristics'!$AA39)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K39+'18a Facility Characteristics'!$L39+'18a Facility Characteristics'!$Q39+'18a Facility Characteristics'!$R39+'18a Facility Characteristics'!$T39+'18a Facility Characteristics'!$U39+'18a Facility Characteristics'!$W39+'18a Facility Characteristics'!$X39+'18a Facility Characteristics'!$Z39+'18a Facility Characteristics'!$AA39","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B40,Quantities[],Quantities!$E$2)/43560","v":38.704787190082648},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D40=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":21826.897487233124},{"$f":"IF(AND(C40=\"A\",D40=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D40=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":6862.6379780174429},{"$f":"('18a Facility Characteristics'!$K40+'18a Facility Characteristics'!$L40)*'17   Sum'!$C$15","v":8606.8606395751704},{"$f":"IF(D40=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D40=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N40+'18a Facility Characteristics'!$O40)*'17   Sum'!$C$15","v":0},{"$f":"IF(D40=\"a\",'14   EarthSum'!P40+'14   EarthSum'!Q40,0)+IF(AND(C40=\"E\",D40=\"c\"),'14   EarthSum'!P40+'14   EarthSum'!Q40,0)","v":0},{"$f":"IF(D40=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C40=\"E\",D40=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q40+'18a Facility Characteristics'!$R40)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M40+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),'14   EarthSum'!P40+'14   EarthSum'!Q40,0)","v":0},{"$f":"SUM('15   Revegetation'!L40)+IF(AND(C40=\"E\",OR(D40=\"b\",D40=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T40+'18a Facility Characteristics'!$U40)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"Hb\",C40=\"I\"),'16   Other'!N40,0)","v":0},{"$f":"IF(OR(C40=\"F\",C40=\"G\",C40=\"Gb\",C40=\"H\",C40=\"Hb\",C40=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W40+'18a Facility Characteristics'!$X40)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N40-W40","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X40","v":0},{"$f":"('18a Facility Characteristics'!$Z40+'18a Facility Characteristics'!$AA40)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K40+'18a Facility Characteristics'!$L40+'18a Facility Characteristics'!$Q40+'18a Facility Characteristics'!$R40+'18a Facility Characteristics'!$T40+'18a Facility Characteristics'!$U40+'18a Facility Characteristics'!$W40+'18a Facility Characteristics'!$X40+'18a Facility Characteristics'!$Z40+'18a Facility Characteristics'!$AA40","v":28689.535465250567},741.23997438233437]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B41,Quantities[],Quantities!$E$2)/43560","v":3.0780853994490358},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D41=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C41=\"A\",D41=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D41=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K41+'18a Facility Characteristics'!$L41)*'17   Sum'!$C$15","v":0},{"$f":"IF(D41=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":50276.896626253118},{"$f":"IF(D41=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":15807.65843638548},{"$f":"('18a Facility Characteristics'!$N41+'18a Facility Characteristics'!$O41)*'17   Sum'!$C$15","v":19825.366518791579},{"$f":"IF(D41=\"a\",'14   EarthSum'!P41+'14   EarthSum'!Q41,0)+IF(AND(C41=\"E\",D41=\"c\"),'14   EarthSum'!P41+'14   EarthSum'!Q41,0)","v":0},{"$f":"IF(D41=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C41=\"E\",D41=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q41+'18a Facility Characteristics'!$R41)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M41+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),'14   EarthSum'!P41+'14   EarthSum'!Q41,0)","v":0},{"$f":"SUM('15   Revegetation'!L41)+IF(AND(C41=\"E\",OR(D41=\"b\",D41=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T41+'18a Facility Characteristics'!$U41)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"Hb\",C41=\"I\"),'16   Other'!N41,0)","v":0},{"$f":"IF(OR(C41=\"F\",C41=\"G\",C41=\"Gb\",C41=\"H\",C41=\"Hb\",C41=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W41+'18a Facility Characteristics'!$X41)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N41-W41","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X41","v":0},{"$f":"('18a Facility Characteristics'!$Z41+'18a Facility Characteristics'!$AA41)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K41+'18a Facility Characteristics'!$L41+'18a Facility Characteristics'!$Q41+'18a Facility Characteristics'!$R41+'18a Facility Characteristics'!$T41+'18a Facility Characteristics'!$U41+'18a Facility Characteristics'!$W41+'18a Facility Characteristics'!$X41+'18a Facility Characteristics'!$Z41+'18a Facility Characteristics'!$AA41","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B42,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D42=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":5639.3276056626519},{"$f":"IF(AND(C42=\"A\",D42=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D42=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1773.0721381606929},{"$f":"('18a Facility Characteristics'!$K42+'18a Facility Characteristics'!$L42)*'17   Sum'!$C$15","v":2223.7199231470031},{"$f":"IF(D42=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D42=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N42+'18a Facility Characteristics'!$O42)*'17   Sum'!$C$15","v":0},{"$f":"IF(D42=\"a\",'14   EarthSum'!P42+'14   EarthSum'!Q42,0)+IF(AND(C42=\"E\",D42=\"c\"),'14   EarthSum'!P42+'14   EarthSum'!Q42,0)","v":0},{"$f":"IF(D42=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C42=\"E\",D42=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q42+'18a Facility Characteristics'!$R42)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M42+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),'14   EarthSum'!P42+'14   EarthSum'!Q42,0)","v":0},{"$f":"SUM('15   Revegetation'!L42)+IF(AND(C42=\"E\",OR(D42=\"b\",D42=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T42+'18a Facility Characteristics'!$U42)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"Hb\",C42=\"I\"),'16   Other'!N42,0)","v":0},{"$f":"IF(OR(C42=\"F\",C42=\"G\",C42=\"Gb\",C42=\"H\",C42=\"Hb\",C42=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W42+'18a Facility Characteristics'!$X42)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N42-W42","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X42","v":0},{"$f":"('18a Facility Characteristics'!$Z42+'18a Facility Characteristics'!$AA42)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K42+'18a Facility Characteristics'!$L42+'18a Facility Characteristics'!$Q42+'18a Facility Characteristics'!$R42+'18a Facility Characteristics'!$T42+'18a Facility Characteristics'!$U42+'18a Facility Characteristics'!$W42+'18a Facility Characteristics'!$X42+'18a Facility Characteristics'!$Z42+'18a Facility Characteristics'!$AA42","v":7412.3997438233446},741.23997438233448]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B43,Quantities[],Quantities!$E$2)/43560","v":74.146992653810841},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D43=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":3540.130893993934},{"$f":"IF(AND(C43=\"A\",D43=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D43=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":782.53630750047057},{"$f":"('18a Facility Characteristics'!$K43+'18a Facility Characteristics'!$L43)*'17   Sum'!$C$15","v":1296.8001604483213},{"$f":"IF(D43=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D43=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N43+'18a Facility Characteristics'!$O43)*'17   Sum'!$C$15","v":0},{"$f":"IF(D43=\"a\",'14   EarthSum'!P43+'14   EarthSum'!Q43,0)+IF(AND(C43=\"E\",D43=\"c\"),'14   EarthSum'!P43+'14   EarthSum'!Q43,0)","v":0},{"$f":"IF(D43=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C43=\"E\",D43=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q43+'18a Facility Characteristics'!$R43)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M43+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),'14   EarthSum'!P43+'14   EarthSum'!Q43,0)","v":0},{"$f":"SUM('15   Revegetation'!L43)+IF(AND(C43=\"E\",OR(D43=\"b\",D43=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T43+'18a Facility Characteristics'!$U43)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"Hb\",C43=\"I\"),'16   Other'!N43,0)","v":0},{"$f":"IF(OR(C43=\"F\",C43=\"G\",C43=\"Gb\",C43=\"H\",C43=\"Hb\",C43=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W43+'18a Facility Characteristics'!$X43)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N43-W43","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X43","v":0},{"$f":"('18a Facility Characteristics'!$Z43+'18a Facility Characteristics'!$AA43)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K43+'18a Facility Characteristics'!$L43+'18a Facility Characteristics'!$Q43+'18a Facility Characteristics'!$R43+'18a Facility Characteristics'!$T43+'18a Facility Characteristics'!$U43+'18a Facility Characteristics'!$W43+'18a Facility Characteristics'!$X43+'18a Facility Characteristics'!$Z43+'18a Facility Characteristics'!$AA43","v":4322.6672014944043},58.298618012422345]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B44,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D44=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":3400.0214855649951},{"$f":"IF(AND(C44=\"A\",D44=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D44=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":751.56550376435166},{"$f":"('18a Facility Characteristics'!$K44+'18a Facility Characteristics'!$L44)*'17   Sum'!$C$15","v":1245.4760967988038},{"$f":"IF(D44=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D44=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N44+'18a Facility Characteristics'!$O44)*'17   Sum'!$C$15","v":0},{"$f":"IF(D44=\"a\",'14   EarthSum'!P44+'14   EarthSum'!Q44,0)+IF(AND(C44=\"E\",D44=\"c\"),'14   EarthSum'!P44+'14   EarthSum'!Q44,0)","v":0},{"$f":"IF(D44=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C44=\"E\",D44=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q44+'18a Facility Characteristics'!$R44)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M44+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),'14   EarthSum'!P44+'14   EarthSum'!Q44,0)","v":0},{"$f":"SUM('15   Revegetation'!L44)+IF(AND(C44=\"E\",OR(D44=\"b\",D44=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T44+'18a Facility Characteristics'!$U44)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"Hb\",C44=\"I\"),'16   Other'!N44,0)","v":0},{"$f":"IF(OR(C44=\"F\",C44=\"G\",C44=\"Gb\",C44=\"H\",C44=\"Hb\",C44=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W44+'18a Facility Characteristics'!$X44)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N44-W44","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X44","v":0},{"$f":"('18a Facility Characteristics'!$Z44+'18a Facility Characteristics'!$AA44)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K44+'18a Facility Characteristics'!$L44+'18a Facility Characteristics'!$Q44+'18a Facility Characteristics'!$R44+'18a Facility Characteristics'!$T44+'18a Facility Characteristics'!$U44+'18a Facility Characteristics'!$W44+'18a Facility Characteristics'!$X44+'18a Facility Characteristics'!$Z44+'18a Facility Characteristics'!$AA44","v":4151.5869893293466},58.298618012422352]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B45,Quantities[],Quantities!$E$2)/43560","v":38.704787190082648},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D45=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1847.9510493003118},{"$f":"IF(AND(C45=\"A\",D45=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D45=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":408.48455434641448},{"$f":"('18a Facility Characteristics'!$K45+'18a Facility Characteristics'!$L45)*'17   Sum'!$C$15","v":676.93068109401781},{"$f":"IF(D45=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D45=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N45+'18a Facility Characteristics'!$O45)*'17   Sum'!$C$15","v":0},{"$f":"IF(D45=\"a\",'14   EarthSum'!P45+'14   EarthSum'!Q45,0)+IF(AND(C45=\"E\",D45=\"c\"),'14   EarthSum'!P45+'14   EarthSum'!Q45,0)","v":0},{"$f":"IF(D45=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C45=\"E\",D45=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q45+'18a Facility Characteristics'!$R45)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M45+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),'14   EarthSum'!P45+'14   EarthSum'!Q45,0)","v":0},{"$f":"SUM('15   Revegetation'!L45)+IF(AND(C45=\"E\",OR(D45=\"b\",D45=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T45+'18a Facility Characteristics'!$U45)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"Hb\",C45=\"I\"),'16   Other'!N45,0)","v":0},{"$f":"IF(OR(C45=\"F\",C45=\"G\",C45=\"Gb\",C45=\"H\",C45=\"Hb\",C45=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W45+'18a Facility Characteristics'!$X45)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N45-W45","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X45","v":0},{"$f":"('18a Facility Characteristics'!$Z45+'18a Facility Characteristics'!$AA45)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K45+'18a Facility Characteristics'!$L45+'18a Facility Characteristics'!$Q45+'18a Facility Characteristics'!$R45+'18a Facility Characteristics'!$T45+'18a Facility Characteristics'!$U45+'18a Facility Characteristics'!$W45+'18a Facility Characteristics'!$X45+'18a Facility Characteristics'!$Z45+'18a Facility Characteristics'!$AA45","v":2256.4356036467261},58.298618012422352]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B46,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D46=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":487.19150082393196},{"$f":"IF(AND(C46=\"A\",D46=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D46=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":107.69235644568387},{"$f":"('18a Facility Characteristics'!$K46+'18a Facility Characteristics'!$L46)*'17   Sum'!$C$15","v":178.46515718088475},{"$f":"IF(D46=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D46=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N46+'18a Facility Characteristics'!$O46)*'17   Sum'!$C$15","v":0},{"$f":"IF(D46=\"a\",'14   EarthSum'!P46+'14   EarthSum'!Q46,0)+IF(AND(C46=\"E\",D46=\"c\"),'14   EarthSum'!P46+'14   EarthSum'!Q46,0)","v":0},{"$f":"IF(D46=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C46=\"E\",D46=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q46+'18a Facility Characteristics'!$R46)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M46+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),'14   EarthSum'!P46+'14   EarthSum'!Q46,0)","v":0},{"$f":"SUM('15   Revegetation'!L46)+IF(AND(C46=\"E\",OR(D46=\"b\",D46=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T46+'18a Facility Characteristics'!$U46)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"Hb\",C46=\"I\"),'16   Other'!N46,0)","v":0},{"$f":"IF(OR(C46=\"F\",C46=\"G\",C46=\"Gb\",C46=\"H\",C46=\"Hb\",C46=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W46+'18a Facility Characteristics'!$X46)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N46-W46","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X46","v":0},{"$f":"('18a Facility Characteristics'!$Z46+'18a Facility Characteristics'!$AA46)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K46+'18a Facility Characteristics'!$L46+'18a Facility Characteristics'!$Q46+'18a Facility Characteristics'!$R46+'18a Facility Characteristics'!$T46+'18a Facility Characteristics'!$U46+'18a Facility Characteristics'!$W46+'18a Facility Characteristics'!$X46+'18a Facility Characteristics'!$Z46+'18a Facility Characteristics'!$AA46","v":594.88385726961587},59.488385726961589]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B47,Quantities[],Quantities!$E$2)/43560","v":74.146992653810841},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D47=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C47=\"A\",D47=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D47=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K47+'18a Facility Characteristics'!$L47)*'17   Sum'!$C$15","v":0},{"$f":"IF(D47=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D47=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N47+'18a Facility Characteristics'!$O47)*'17   Sum'!$C$15","v":0},{"$f":"IF(D47=\"a\",'14   EarthSum'!P47+'14   EarthSum'!Q47,0)+IF(AND(C47=\"E\",D47=\"c\"),'14   EarthSum'!P47+'14   EarthSum'!Q47,0)","v":0},{"$f":"IF(D47=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C47=\"E\",D47=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q47+'18a Facility Characteristics'!$R47)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M47+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),'14   EarthSum'!P47+'14   EarthSum'!Q47,0)","v":63206.693327550936},{"$f":"SUM('15   Revegetation'!L47)+IF(AND(C47=\"E\",OR(D47=\"b\",D47=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":330.44311672601015},{"$f":"('18a Facility Characteristics'!$T47+'18a Facility Characteristics'!$U47)*'17   Sum'!$C$15","v":19061.140933283084},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"Hb\",C47=\"I\"),'16   Other'!N47,0)","v":0},{"$f":"IF(OR(C47=\"F\",C47=\"G\",C47=\"Gb\",C47=\"H\",C47=\"Hb\",C47=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W47+'18a Facility Characteristics'!$X47)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N47-W47","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X47","v":0},{"$f":"('18a Facility Characteristics'!$Z47+'18a Facility Characteristics'!$AA47)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K47+'18a Facility Characteristics'!$L47+'18a Facility Characteristics'!$Q47+'18a Facility Characteristics'!$R47+'18a Facility Characteristics'!$T47+'18a Facility Characteristics'!$U47+'18a Facility Characteristics'!$W47+'18a Facility Characteristics'!$X47+'18a Facility Characteristics'!$Z47+'18a Facility Characteristics'!$AA47","v":63537.136444276948},856.90780124999992]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B48,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D48=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C48=\"A\",D48=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D48=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K48+'18a Facility Characteristics'!$L48)*'17   Sum'!$C$15","v":0},{"$f":"IF(D48=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D48=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N48+'18a Facility Characteristics'!$O48)*'17   Sum'!$C$15","v":0},{"$f":"IF(D48=\"a\",'14   EarthSum'!P48+'14   EarthSum'!Q48,0)+IF(AND(C48=\"E\",D48=\"c\"),'14   EarthSum'!P48+'14   EarthSum'!Q48,0)","v":0},{"$f":"IF(D48=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C48=\"E\",D48=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q48+'18a Facility Characteristics'!$R48)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M48+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),'14   EarthSum'!P48+'14   EarthSum'!Q48,0)","v":60705.132601110825},{"$f":"SUM('15   Revegetation'!L48)+IF(AND(C48=\"E\",OR(D48=\"b\",D48=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":317.36501566414142},{"$f":"('18a Facility Characteristics'!$T48+'18a Facility Characteristics'!$U48)*'17   Sum'!$C$15","v":18306.749285032489},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"Hb\",C48=\"I\"),'16   Other'!N48,0)","v":0},{"$f":"IF(OR(C48=\"F\",C48=\"G\",C48=\"Gb\",C48=\"H\",C48=\"Hb\",C48=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W48+'18a Facility Characteristics'!$X48)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N48-W48","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X48","v":0},{"$f":"('18a Facility Characteristics'!$Z48+'18a Facility Characteristics'!$AA48)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K48+'18a Facility Characteristics'!$L48+'18a Facility Characteristics'!$Q48+'18a Facility Characteristics'!$R48+'18a Facility Characteristics'!$T48+'18a Facility Characteristics'!$U48+'18a Facility Characteristics'!$W48+'18a Facility Characteristics'!$X48+'18a Facility Characteristics'!$Z48+'18a Facility Characteristics'!$AA48","v":61022.497616774963},856.90780124999992]
[12,{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B49,Quantities[],Quantities!$E$2)/43560","v":39.066428604224058},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D49=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C49=\"A\",D49=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D49=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K49+'18a Facility Characteristics'!$L49)*'17   Sum'!$C$15","v":0},{"$f":"IF(D49=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D49=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N49+'18a Facility Characteristics'!$O49)*'17   Sum'!$C$15","v":0},{"$f":"IF(D49=\"a\",'14   EarthSum'!P49+'14   EarthSum'!Q49,0)+IF(AND(C49=\"E\",D49=\"c\"),'14   EarthSum'!P49+'14   EarthSum'!Q49,0)","v":0},{"$f":"IF(D49=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C49=\"E\",D49=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q49+'18a Facility Characteristics'!$R49)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M49+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),'14   EarthSum'!P49+'14   EarthSum'!Q49,0)","v":33302.224187550302},{"$f":"SUM('15   Revegetation'!L49)+IF(AND(C49=\"E\",OR(D49=\"b\",D49=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":174.10325038544192},{"$f":"('18a Facility Characteristics'!$T49+'18a Facility Characteristics'!$U49)*'17   Sum'!$C$15","v":10042.898231380723},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"Hb\",C49=\"I\"),'16   Other'!N49,0)","v":0},{"$f":"IF(OR(C49=\"F\",C49=\"G\",C49=\"Gb\",C49=\"H\",C49=\"Hb\",C49=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W49+'18a Facility Characteristics'!$X49)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N49-W49","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X49","v":0},{"$f":"('18a Facility Characteristics'!$Z49+'18a Facility Characteristics'!$AA49)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K49+'18a Facility Characteristics'!$L49+'18a Facility Characteristics'!$Q49+'18a Facility Characteristics'!$R49+'18a Facility Characteristics'!$T49+'18a Facility Characteristics'!$U49+'18a Facility Characteristics'!$W49+'18a Facility Characteristics'!$X49+'18a Facility Characteristics'!$Z49+'18a Facility Characteristics'!$AA49","v":33476.327437935746},856.90780125000003]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B50,Quantities[],Quantities!$E$2)/43560","v":38.704787190082648},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D50=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C50=\"A\",D50=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D50=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K50+'18a Facility Characteristics'!$L50)*'17   Sum'!$C$15","v":0},{"$f":"IF(D50=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D50=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N50+'18a Facility Characteristics'!$O50)*'17   Sum'!$C$15","v":0},{"$f":"IF(D50=\"a\",'14   EarthSum'!P50+'14   EarthSum'!Q50,0)+IF(AND(C50=\"E\",D50=\"c\"),'14   EarthSum'!P50+'14   EarthSum'!Q50,0)","v":0},{"$f":"IF(D50=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C50=\"E\",D50=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q50+'18a Facility Characteristics'!$R50)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M50+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),'14   EarthSum'!P50+'14   EarthSum'!Q50,0)","v":32993.942527835497},{"$f":"SUM('15   Revegetation'!L50)+IF(AND(C50=\"E\",OR(D50=\"b\",D50=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":172.49156106738639},{"$f":"('18a Facility Characteristics'!$T50+'18a Facility Characteristics'!$U50)*'17   Sum'!$C$15","v":9949.9302266708637},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"Hb\",C50=\"I\"),'16   Other'!N50,0)","v":0},{"$f":"IF(OR(C50=\"F\",C50=\"G\",C50=\"Gb\",C50=\"H\",C50=\"Hb\",C50=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W50+'18a Facility Characteristics'!$X50)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N50-W50","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X50","v":0},{"$f":"('18a Facility Characteristics'!$Z50+'18a Facility Characteristics'!$AA50)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K50+'18a Facility Characteristics'!$L50+'18a Facility Characteristics'!$Q50+'18a Facility Characteristics'!$R50+'18a Facility Characteristics'!$T50+'18a Facility Characteristics'!$U50+'18a Facility Characteristics'!$W50+'18a Facility Characteristics'!$X50+'18a Facility Characteristics'!$Z50+'18a Facility Characteristics'!$AA50","v":33166.434088902883},856.90780124999992]
[14,{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B51,Quantities[],Quantities!$E$2)/43560","v":8.3000000000000007},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D51=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C51=\"A\",D51=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D51=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K51+'18a Facility Characteristics'!$L51)*'17   Sum'!$C$15","v":0},{"$f":"IF(D51=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D51=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N51+'18a Facility Characteristics'!$O51)*'17   Sum'!$C$15","v":0},{"$f":"IF(D51=\"a\",'14   EarthSum'!P51+'14   EarthSum'!Q51,0)+IF(AND(C51=\"E\",D51=\"c\"),'14   EarthSum'!P51+'14   EarthSum'!Q51,0)","v":0},{"$f":"IF(D51=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C51=\"E\",D51=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q51+'18a Facility Characteristics'!$R51)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M51+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),'14   EarthSum'!P51+'14   EarthSum'!Q51,0)","v":7075.3450118749997},{"$f":"SUM('15   Revegetation'!L51)+IF(AND(C51=\"E\",OR(D51=\"b\",D51=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":36.989738500000001},{"$f":"('18a Facility Characteristics'!$T51+'18a Facility Characteristics'!$U51)*'17   Sum'!$C$15","v":2133.7004251124999},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"Hb\",C51=\"I\"),'16   Other'!N51,0)","v":0},{"$f":"IF(OR(C51=\"F\",C51=\"G\",C51=\"Gb\",C51=\"H\",C51=\"Hb\",C51=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W51+'18a Facility Characteristics'!$X51)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N51-W51","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X51","v":0},{"$f":"('18a Facility Characteristics'!$Z51+'18a Facility Characteristics'!$AA51)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K51+'18a Facility Characteristics'!$L51+'18a Facility Characteristics'!$Q51+'18a Facility Characteristics'!$R51+'18a Facility Characteristics'!$T51+'18a Facility Characteristics'!$U51+'18a Facility Characteristics'!$W51+'18a Facility Characteristics'!$X51+'18a Facility Characteristics'!$Z51+'18a Facility Characteristics'!$AA51","v":7112.3347503750001},856.90780124999992]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B52,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D52=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C52=\"A\",D52=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D52=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K52+'18a Facility Characteristics'!$L52)*'17   Sum'!$C$15","v":0},{"$f":"IF(D52=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D52=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N52+'18a Facility Characteristics'!$O52)*'17   Sum'!$C$15","v":0},{"$f":"IF(D52=\"a\",'14   EarthSum'!P52+'14   EarthSum'!Q52,0)+IF(AND(C52=\"E\",D52=\"c\"),'14   EarthSum'!P52+'14   EarthSum'!Q52,0)","v":0},{"$f":"IF(D52=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C52=\"E\",D52=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q52+'18a Facility Characteristics'!$R52)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M52+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),'14   EarthSum'!P52+'14   EarthSum'!Q52,0)","v":8524.5120625},{"$f":"SUM('15   Revegetation'!L52)+IF(AND(C52=\"E\",OR(D52=\"b\",D52=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":44.565950000000001},{"$f":"('18a Facility Characteristics'!$T52+'18a Facility Characteristics'!$U52)*'17   Sum'!$C$15","v":2570.7234037499998},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"Hb\",C52=\"I\"),'16   Other'!N52,0)","v":0},{"$f":"IF(OR(C52=\"F\",C52=\"G\",C52=\"Gb\",C52=\"H\",C52=\"Hb\",C52=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W52+'18a Facility Characteristics'!$X52)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N52-W52","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X52","v":0},{"$f":"('18a Facility Characteristics'!$Z52+'18a Facility Characteristics'!$AA52)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K52+'18a Facility Characteristics'!$L52+'18a Facility Characteristics'!$Q52+'18a Facility Characteristics'!$R52+'18a Facility Characteristics'!$T52+'18a Facility Characteristics'!$U52+'18a Facility Characteristics'!$W52+'18a Facility Characteristics'!$X52+'18a Facility Characteristics'!$Z52+'18a Facility Characteristics'!$AA52","v":8569.0780125000001},856.90780125000003]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"VLOOKUP(B53,Quantities[],Quantities!$E$2)/43560","v":74.146992653810841},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D53=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":8471.9460455336211},{"$f":"IF(AND(C53=\"A\",D53=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D53=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2068.596242843736},{"$f":"('18a Facility Characteristics'!$K53+'18a Facility Characteristics'!$L53)*'17   Sum'!$C$15","v":3162.1626865132071},{"$f":"IF(D53=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D53=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N53+'18a Facility Characteristics'!$O53)*'17   Sum'!$C$15","v":0},{"$f":"IF(D53=\"a\",'14   EarthSum'!P53+'14   EarthSum'!Q53,0)+IF(AND(C53=\"E\",D53=\"c\"),'14   EarthSum'!P53+'14   EarthSum'!Q53,0)","v":0},{"$f":"IF(D53=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C53=\"E\",D53=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q53+'18a Facility Characteristics'!$R53)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M53+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),'14   EarthSum'!P53+'14   EarthSum'!Q53,0)","v":0},{"$f":"SUM('15   Revegetation'!L53)+IF(AND(C53=\"E\",OR(D53=\"b\",D53=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T53+'18a Facility Characteristics'!$U53)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"Hb\",C53=\"I\"),'16   Other'!N53,0)","v":0},{"$f":"IF(OR(C53=\"F\",C53=\"G\",C53=\"Gb\",C53=\"H\",C53=\"Hb\",C53=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W53+'18a Facility Characteristics'!$X53)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N53-W53","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X53","v":0},{"$f":"('18a Facility Characteristics'!$Z53+'18a Facility Characteristics'!$AA53)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K53+'18a Facility Characteristics'!$L53+'18a Facility Characteristics'!$Q53+'18a Facility Characteristics'!$R53+'18a Facility Characteristics'!$T53+'18a Facility Characteristics'!$U53+'18a Facility Characteristics'!$W53+'18a Facility Characteristics'!$X53+'18a Facility Characteristics'!$Z53+'18a Facility Characteristics'!$AA53","v":10540.542288377357},142.15738104970353]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"VLOOKUP(B54,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D54=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":8832.5940901591366},{"$f":"IF(AND(C54=\"A\",D54=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D54=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":2156.6557260004529},{"$f":"('18a Facility Characteristics'!$K54+'18a Facility Characteristics'!$L54)*'17   Sum'!$C$15","v":3296.7749448478771},{"$f":"IF(D54=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D54=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N54+'18a Facility Characteristics'!$O54)*'17   Sum'!$C$15","v":0},{"$f":"IF(D54=\"a\",'14   EarthSum'!P54+'14   EarthSum'!Q54,0)+IF(AND(C54=\"E\",D54=\"c\"),'14   EarthSum'!P54+'14   EarthSum'!Q54,0)","v":0},{"$f":"IF(D54=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C54=\"E\",D54=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q54+'18a Facility Characteristics'!$R54)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M54+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),'14   EarthSum'!P54+'14   EarthSum'!Q54,0)","v":0},{"$f":"SUM('15   Revegetation'!L54)+IF(AND(C54=\"E\",OR(D54=\"b\",D54=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T54+'18a Facility Characteristics'!$U54)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"Hb\",C54=\"I\"),'16   Other'!N54,0)","v":0},{"$f":"IF(OR(C54=\"F\",C54=\"G\",C54=\"Gb\",C54=\"H\",C54=\"Hb\",C54=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W54+'18a Facility Characteristics'!$X54)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N54-W54","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X54","v":0},{"$f":"('18a Facility Characteristics'!$Z54+'18a Facility Characteristics'!$AA54)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K54+'18a Facility Characteristics'!$L54+'18a Facility Characteristics'!$Q54+'18a Facility Characteristics'!$R54+'18a Facility Characteristics'!$T54+'18a Facility Characteristics'!$U54+'18a Facility Characteristics'!$W54+'18a Facility Characteristics'!$X54+'18a Facility Characteristics'!$Z54+'18a Facility Characteristics'!$AA54","v":10989.24981615959},154.31642861441364]
[12,{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"VLOOKUP(B55,Quantities[],Quantities!$E$2)/43560","v":39.066428604224058},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D55=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C55=\"A\",D55=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D55=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K55+'18a Facility Characteristics'!$L55)*'17   Sum'!$C$15","v":0},{"$f":"IF(D55=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D55=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N55+'18a Facility Characteristics'!$O55)*'17   Sum'!$C$15","v":0},{"$f":"IF(D55=\"a\",'14   EarthSum'!P55+'14   EarthSum'!Q55,0)+IF(AND(C55=\"E\",D55=\"c\"),'14   EarthSum'!P55+'14   EarthSum'!Q55,0)","v":0},{"$f":"IF(D55=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C55=\"E\",D55=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q55+'18a Facility Characteristics'!$R55)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M55+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),'14   EarthSum'!P55+'14   EarthSum'!Q55,0)","v":0},{"$f":"SUM('15   Revegetation'!L55)+IF(AND(C55=\"E\",OR(D55=\"b\",D55=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T55+'18a Facility Characteristics'!$U55)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"Hb\",C55=\"I\"),'16   Other'!N55,0)","v":0},{"$f":"IF(OR(C55=\"F\",C55=\"G\",C55=\"Gb\",C55=\"H\",C55=\"Hb\",C55=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W55+'18a Facility Characteristics'!$X55)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N55-W55","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X55","v":0},{"$f":"('18a Facility Characteristics'!$Z55+'18a Facility Characteristics'!$AA55)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K55+'18a Facility Characteristics'!$L55+'18a Facility Characteristics'!$Q55+'18a Facility Characteristics'!$R55+'18a Facility Characteristics'!$T55+'18a Facility Characteristics'!$U55+'18a Facility Characteristics'!$W55+'18a Facility Characteristics'!$X55+'18a Facility Characteristics'!$Z55+'18a Facility Characteristics'!$AA55","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(B56,Quantities[],Quantities!$E$2)/43560","v":38.704787190082648},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D56=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":4800.6171685238605},{"$f":"IF(AND(C56=\"A\",D56=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D56=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1172.1673609306017},{"$f":"('18a Facility Characteristics'!$K56+'18a Facility Characteristics'!$L56)*'17   Sum'!$C$15","v":1791.8353588363386},{"$f":"IF(D56=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D56=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N56+'18a Facility Characteristics'!$O56)*'17   Sum'!$C$15","v":0},{"$f":"IF(D56=\"a\",'14   EarthSum'!P56+'14   EarthSum'!Q56,0)+IF(AND(C56=\"E\",D56=\"c\"),'14   EarthSum'!P56+'14   EarthSum'!Q56,0)","v":0},{"$f":"IF(D56=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C56=\"E\",D56=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q56+'18a Facility Characteristics'!$R56)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M56+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),'14   EarthSum'!P56+'14   EarthSum'!Q56,0)","v":0},{"$f":"SUM('15   Revegetation'!L56)+IF(AND(C56=\"E\",OR(D56=\"b\",D56=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T56+'18a Facility Characteristics'!$U56)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"Hb\",C56=\"I\"),'16   Other'!N56,0)","v":0},{"$f":"IF(OR(C56=\"F\",C56=\"G\",C56=\"Gb\",C56=\"H\",C56=\"Hb\",C56=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W56+'18a Facility Characteristics'!$X56)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N56-W56","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X56","v":0},{"$f":"('18a Facility Characteristics'!$Z56+'18a Facility Characteristics'!$AA56)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K56+'18a Facility Characteristics'!$L56+'18a Facility Characteristics'!$Q56+'18a Facility Characteristics'!$R56+'18a Facility Characteristics'!$T56+'18a Facility Characteristics'!$U56+'18a Facility Characteristics'!$W56+'18a Facility Characteristics'!$X56+'18a Facility Characteristics'!$Z56+'18a Facility Characteristics'!$AA56","v":5972.7845294544622},154.3164286144137]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"VLOOKUP(B57,Quantities[],Quantities!$E$2)/43560","v":3.0780853994490358},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D57=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":5528.9610734935004},{"$f":"IF(AND(C57=\"A\",D57=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D57=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":1350.0071933871166},{"$f":"('18a Facility Characteristics'!$K57+'18a Facility Characteristics'!$L57)*'17   Sum'!$C$15","v":2063.6904800641851},{"$f":"IF(D57=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D57=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N57+'18a Facility Characteristics'!$O57)*'17   Sum'!$C$15","v":0},{"$f":"IF(D57=\"a\",'14   EarthSum'!P57+'14   EarthSum'!Q57,0)+IF(AND(C57=\"E\",D57=\"c\"),'14   EarthSum'!P57+'14   EarthSum'!Q57,0)","v":0},{"$f":"IF(D57=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C57=\"E\",D57=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q57+'18a Facility Characteristics'!$R57)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M57+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),'14   EarthSum'!P57+'14   EarthSum'!Q57,0)","v":0},{"$f":"SUM('15   Revegetation'!L57)+IF(AND(C57=\"E\",OR(D57=\"b\",D57=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T57+'18a Facility Characteristics'!$U57)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"Hb\",C57=\"I\"),'16   Other'!N57,0)","v":0},{"$f":"IF(OR(C57=\"F\",C57=\"G\",C57=\"Gb\",C57=\"H\",C57=\"Hb\",C57=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W57+'18a Facility Characteristics'!$X57)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N57-W57","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X57","v":0},{"$f":"('18a Facility Characteristics'!$Z57+'18a Facility Characteristics'!$AA57)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K57+'18a Facility Characteristics'!$L57+'18a Facility Characteristics'!$Q57+'18a Facility Characteristics'!$R57+'18a Facility Characteristics'!$T57+'18a Facility Characteristics'!$U57+'18a Facility Characteristics'!$W57+'18a Facility Characteristics'!$X57+'18a Facility Characteristics'!$Z57+'18a Facility Characteristics'!$AA57","v":6878.9682668806172},2234.8204725287751]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"VLOOKUP(B58,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D58=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":1240.3161254827737},{"$f":"IF(AND(C58=\"A\",D58=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D58=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":302.84816066136307},{"$f":"('18a Facility Characteristics'!$K58+'18a Facility Characteristics'!$L58)*'17   Sum'!$C$15","v":462.94928584324106},{"$f":"IF(D58=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D58=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N58+'18a Facility Characteristics'!$O58)*'17   Sum'!$C$15","v":0},{"$f":"IF(D58=\"a\",'14   EarthSum'!P58+'14   EarthSum'!Q58,0)+IF(AND(C58=\"E\",D58=\"c\"),'14   EarthSum'!P58+'14   EarthSum'!Q58,0)","v":0},{"$f":"IF(D58=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C58=\"E\",D58=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q58+'18a Facility Characteristics'!$R58)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M58+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),'14   EarthSum'!P58+'14   EarthSum'!Q58,0)","v":0},{"$f":"SUM('15   Revegetation'!L58)+IF(AND(C58=\"E\",OR(D58=\"b\",D58=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T58+'18a Facility Characteristics'!$U58)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"Hb\",C58=\"I\"),'16   Other'!N58,0)","v":0},{"$f":"IF(OR(C58=\"F\",C58=\"G\",C58=\"Gb\",C58=\"H\",C58=\"Hb\",C58=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W58+'18a Facility Characteristics'!$X58)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N58-W58","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X58","v":0},{"$f":"('18a Facility Characteristics'!$Z58+'18a Facility Characteristics'!$AA58)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K58+'18a Facility Characteristics'!$L58+'18a Facility Characteristics'!$Q58+'18a Facility Characteristics'!$R58+'18a Facility Characteristics'!$T58+'18a Facility Characteristics'!$U58+'18a Facility Characteristics'!$W58+'18a Facility Characteristics'!$X58+'18a Facility Characteristics'!$Z58+'18a Facility Characteristics'!$AA58","v":1543.1642861441369},154.3164286144137]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B59,Quantities[],Quantities!$E$2)/43560","v":40.188269054178143},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D59=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C59=\"A\",D59=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D59=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K59+'18a Facility Characteristics'!$L59)*'17   Sum'!$C$15","v":0},{"$f":"IF(D59=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D59=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N59+'18a Facility Characteristics'!$O59)*'17   Sum'!$C$15","v":0},{"$f":"IF(D59=\"a\",'14   EarthSum'!P59+'14   EarthSum'!Q59,0)+IF(AND(C59=\"E\",D59=\"c\"),'14   EarthSum'!P59+'14   EarthSum'!Q59,0)","v":0},{"$f":"IF(D59=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C59=\"E\",D59=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q59+'18a Facility Characteristics'!$R59)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M59+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),'14   EarthSum'!P59+'14   EarthSum'!Q59,0)","v":0},{"$f":"SUM('15   Revegetation'!L59)+IF(AND(C59=\"E\",OR(D59=\"b\",D59=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T59+'18a Facility Characteristics'!$U59)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"Hb\",C59=\"I\"),'16   Other'!N59,0)","v":21455.106159075156},{"$f":"IF(OR(C59=\"F\",C59=\"G\",C59=\"Gb\",C59=\"H\",C59=\"Hb\",C59=\"I\"),Other[Fuel Direct Cost ($)],0)","v":5664.2158573010529},{"$f":"('18a Facility Characteristics'!$W59+'18a Facility Characteristics'!$X59)*'17   Sum'!$C$15","v":8135.7966049128627},{"$f":"'16   Other'!N59-W59","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X59","v":0},{"$f":"('18a Facility Characteristics'!$Z59+'18a Facility Characteristics'!$AA59)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K59+'18a Facility Characteristics'!$L59+'18a Facility Characteristics'!$Q59+'18a Facility Characteristics'!$R59+'18a Facility Characteristics'!$T59+'18a Facility Characteristics'!$U59+'18a Facility Characteristics'!$W59+'18a Facility Characteristics'!$X59+'18a Facility Characteristics'!$Z59+'18a Facility Characteristics'!$AA59","v":27119.322016376209},674.80691890005073]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B60,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D60=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C60=\"A\",D60=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D60=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K60+'18a Facility Characteristics'!$L60)*'17   Sum'!$C$15","v":0},{"$f":"IF(D60=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D60=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N60+'18a Facility Characteristics'!$O60)*'17   Sum'!$C$15","v":0},{"$f":"IF(D60=\"a\",'14   EarthSum'!P60+'14   EarthSum'!Q60,0)+IF(AND(C60=\"E\",D60=\"c\"),'14   EarthSum'!P60+'14   EarthSum'!Q60,0)","v":0},{"$f":"IF(D60=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C60=\"E\",D60=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q60+'18a Facility Characteristics'!$R60)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M60+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),'14   EarthSum'!P60+'14   EarthSum'!Q60,0)","v":0},{"$f":"SUM('15   Revegetation'!L60)+IF(AND(C60=\"E\",OR(D60=\"b\",D60=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T60+'18a Facility Characteristics'!$U60)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"Hb\",C60=\"I\"),'16   Other'!N60,0)","v":21075.115441270431},{"$f":"IF(OR(C60=\"F\",C60=\"G\",C60=\"Gb\",C60=\"H\",C60=\"Hb\",C60=\"I\"),Other[Fuel Direct Cost ($)],0)","v":5563.8971064424686},{"$f":"('18a Facility Characteristics'!$W60+'18a Facility Characteristics'!$X60)*'17   Sum'!$C$15","v":7991.7037643138701},{"$f":"'16   Other'!N60-W60","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X60","v":0},{"$f":"('18a Facility Characteristics'!$Z60+'18a Facility Characteristics'!$AA60)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K60+'18a Facility Characteristics'!$L60+'18a Facility Characteristics'!$Q60+'18a Facility Characteristics'!$R60+'18a Facility Characteristics'!$T60+'18a Facility Characteristics'!$U60+'18a Facility Characteristics'!$W60+'18a Facility Characteristics'!$X60+'18a Facility Characteristics'!$Z60+'18a Facility Characteristics'!$AA60","v":26639.0125477129},374.07806237443606]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B61,Quantities[],Quantities!$E$2)/43560","v":40.188269054178143},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D61=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C61=\"A\",D61=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D61=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K61+'18a Facility Characteristics'!$L61)*'17   Sum'!$C$15","v":0},{"$f":"IF(D61=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D61=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N61+'18a Facility Characteristics'!$O61)*'17   Sum'!$C$15","v":0},{"$f":"IF(D61=\"a\",'14   EarthSum'!P61+'14   EarthSum'!Q61,0)+IF(AND(C61=\"E\",D61=\"c\"),'14   EarthSum'!P61+'14   EarthSum'!Q61,0)","v":0},{"$f":"IF(D61=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C61=\"E\",D61=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q61+'18a Facility Characteristics'!$R61)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M61+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),'14   EarthSum'!P61+'14   EarthSum'!Q61,0)","v":0},{"$f":"SUM('15   Revegetation'!L61)+IF(AND(C61=\"E\",OR(D61=\"b\",D61=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T61+'18a Facility Characteristics'!$U61)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"Hb\",C61=\"I\"),'16   Other'!N61,0)","v":519456.47705682996},{"$f":"IF(OR(C61=\"F\",C61=\"G\",C61=\"Gb\",C61=\"H\",C61=\"Hb\",C61=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W61+'18a Facility Characteristics'!$X61)*'17   Sum'!$C$15","v":155836.94311704897},{"$f":"'16   Other'!N61-W61","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X61","v":0},{"$f":"('18a Facility Characteristics'!$Z61+'18a Facility Characteristics'!$AA61)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K61+'18a Facility Characteristics'!$L61+'18a Facility Characteristics'!$Q61+'18a Facility Characteristics'!$R61+'18a Facility Characteristics'!$T61+'18a Facility Characteristics'!$U61+'18a Facility Characteristics'!$W61+'18a Facility Characteristics'!$X61+'18a Facility Characteristics'!$Z61+'18a Facility Characteristics'!$AA61","v":519456.47705682996},12925.574782943409]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B62,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D62=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C62=\"A\",D62=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D62=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K62+'18a Facility Characteristics'!$L62)*'17   Sum'!$C$15","v":0},{"$f":"IF(D62=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D62=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N62+'18a Facility Characteristics'!$O62)*'17   Sum'!$C$15","v":0},{"$f":"IF(D62=\"a\",'14   EarthSum'!P62+'14   EarthSum'!Q62,0)+IF(AND(C62=\"E\",D62=\"c\"),'14   EarthSum'!P62+'14   EarthSum'!Q62,0)","v":0},{"$f":"IF(D62=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C62=\"E\",D62=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q62+'18a Facility Characteristics'!$R62)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M62+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),'14   EarthSum'!P62+'14   EarthSum'!Q62,0)","v":0},{"$f":"SUM('15   Revegetation'!L62)+IF(AND(C62=\"E\",OR(D62=\"b\",D62=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T62+'18a Facility Characteristics'!$U62)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"Hb\",C62=\"I\"),'16   Other'!N62,0)","v":306185.28949538432},{"$f":"IF(OR(C62=\"F\",C62=\"G\",C62=\"Gb\",C62=\"H\",C62=\"Hb\",C62=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W62+'18a Facility Characteristics'!$X62)*'17   Sum'!$C$15","v":91855.58684861529},{"$f":"'16   Other'!N62-W62","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X62","v":0},{"$f":"('18a Facility Characteristics'!$Z62+'18a Facility Characteristics'!$AA62)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K62+'18a Facility Characteristics'!$L62+'18a Facility Characteristics'!$Q62+'18a Facility Characteristics'!$R62+'18a Facility Characteristics'!$T62+'18a Facility Characteristics'!$U62+'18a Facility Characteristics'!$W62+'18a Facility Characteristics'!$X62+'18a Facility Characteristics'!$Z62+'18a Facility Characteristics'!$AA62","v":306185.28949538432},4299.6038091442979]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B63,Quantities[],Quantities!$E$2)/43560","v":40.188269054178143},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D63=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C63=\"A\",D63=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D63=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K63+'18a Facility Characteristics'!$L63)*'17   Sum'!$C$15","v":0},{"$f":"IF(D63=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D63=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N63+'18a Facility Characteristics'!$O63)*'17   Sum'!$C$15","v":0},{"$f":"IF(D63=\"a\",'14   EarthSum'!P63+'14   EarthSum'!Q63,0)+IF(AND(C63=\"E\",D63=\"c\"),'14   EarthSum'!P63+'14   EarthSum'!Q63,0)","v":0},{"$f":"IF(D63=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C63=\"E\",D63=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q63+'18a Facility Characteristics'!$R63)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M63+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),'14   EarthSum'!P63+'14   EarthSum'!Q63,0)","v":0},{"$f":"SUM('15   Revegetation'!L63)+IF(AND(C63=\"E\",OR(D63=\"b\",D63=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T63+'18a Facility Characteristics'!$U63)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"Hb\",C63=\"I\"),'16   Other'!N63,0)","v":30213.781519999997},{"$f":"IF(OR(C63=\"F\",C63=\"G\",C63=\"Gb\",C63=\"H\",C63=\"Hb\",C63=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W63+'18a Facility Characteristics'!$X63)*'17   Sum'!$C$15","v":9064.134455999998},{"$f":"'16   Other'!N63-W63","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X63","v":0},{"$f":"('18a Facility Characteristics'!$Z63+'18a Facility Characteristics'!$AA63)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K63+'18a Facility Characteristics'!$L63+'18a Facility Characteristics'!$Q63+'18a Facility Characteristics'!$R63+'18a Facility Characteristics'!$T63+'18a Facility Characteristics'!$U63+'18a Facility Characteristics'!$W63+'18a Facility Characteristics'!$X63+'18a Facility Characteristics'!$Z63+'18a Facility Characteristics'!$AA63","v":30213.781519999997},751.80599291968872]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B64,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D64=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C64=\"A\",D64=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D64=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K64+'18a Facility Characteristics'!$L64)*'17   Sum'!$C$15","v":0},{"$f":"IF(D64=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D64=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N64+'18a Facility Characteristics'!$O64)*'17   Sum'!$C$15","v":0},{"$f":"IF(D64=\"a\",'14   EarthSum'!P64+'14   EarthSum'!Q64,0)+IF(AND(C64=\"E\",D64=\"c\"),'14   EarthSum'!P64+'14   EarthSum'!Q64,0)","v":0},{"$f":"IF(D64=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C64=\"E\",D64=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q64+'18a Facility Characteristics'!$R64)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M64+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),'14   EarthSum'!P64+'14   EarthSum'!Q64,0)","v":0},{"$f":"SUM('15   Revegetation'!L64)+IF(AND(C64=\"E\",OR(D64=\"b\",D64=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T64+'18a Facility Characteristics'!$U64)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"Hb\",C64=\"I\"),'16   Other'!N64,0)","v":15106.890759999998},{"$f":"IF(OR(C64=\"F\",C64=\"G\",C64=\"Gb\",C64=\"H\",C64=\"Hb\",C64=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W64+'18a Facility Characteristics'!$X64)*'17   Sum'!$C$15","v":4532.067227999999},{"$f":"'16   Other'!N64-W64","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X64","v":0},{"$f":"('18a Facility Characteristics'!$Z64+'18a Facility Characteristics'!$AA64)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K64+'18a Facility Characteristics'!$L64+'18a Facility Characteristics'!$Q64+'18a Facility Characteristics'!$R64+'18a Facility Characteristics'!$T64+'18a Facility Characteristics'!$U64+'18a Facility Characteristics'!$W64+'18a Facility Characteristics'!$X64+'18a Facility Characteristics'!$Z64+'18a Facility Characteristics'!$AA64","v":15106.890759999998},212.13835962880884]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B65,Quantities[],Quantities!$E$2)/43560","v":40.188269054178143},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D65=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C65=\"A\",D65=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D65=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K65+'18a Facility Characteristics'!$L65)*'17   Sum'!$C$15","v":0},{"$f":"IF(D65=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D65=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N65+'18a Facility Characteristics'!$O65)*'17   Sum'!$C$15","v":0},{"$f":"IF(D65=\"a\",'14   EarthSum'!P65+'14   EarthSum'!Q65,0)+IF(AND(C65=\"E\",D65=\"c\"),'14   EarthSum'!P65+'14   EarthSum'!Q65,0)","v":0},{"$f":"IF(D65=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C65=\"E\",D65=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q65+'18a Facility Characteristics'!$R65)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M65+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),'14   EarthSum'!P65+'14   EarthSum'!Q65,0)","v":0},{"$f":"SUM('15   Revegetation'!L65)+IF(AND(C65=\"E\",OR(D65=\"b\",D65=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T65+'18a Facility Characteristics'!$U65)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"Hb\",C65=\"I\"),'16   Other'!N65,0)","v":94285.877913984572},{"$f":"IF(OR(C65=\"F\",C65=\"G\",C65=\"Gb\",C65=\"H\",C65=\"Hb\",C65=\"I\"),Other[Fuel Direct Cost ($)],0)","v":16656.63207457295},{"$f":"('18a Facility Characteristics'!$W65+'18a Facility Characteristics'!$X65)*'17   Sum'!$C$15","v":33282.752996567251},{"$f":"'16   Other'!N65-W65","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X65","v":0},{"$f":"('18a Facility Characteristics'!$Z65+'18a Facility Characteristics'!$AA65)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K65+'18a Facility Characteristics'!$L65+'18a Facility Characteristics'!$Q65+'18a Facility Characteristics'!$R65+'18a Facility Characteristics'!$T65+'18a Facility Characteristics'!$U65+'18a Facility Characteristics'!$W65+'18a Facility Characteristics'!$X65+'18a Facility Characteristics'!$Z65+'18a Facility Characteristics'!$AA65","v":110942.50998855752},2760.5695044739296]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B66,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D66=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C66=\"A\",D66=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D66=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K66+'18a Facility Characteristics'!$L66)*'17   Sum'!$C$15","v":0},{"$f":"IF(D66=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D66=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N66+'18a Facility Characteristics'!$O66)*'17   Sum'!$C$15","v":0},{"$f":"IF(D66=\"a\",'14   EarthSum'!P66+'14   EarthSum'!Q66,0)+IF(AND(C66=\"E\",D66=\"c\"),'14   EarthSum'!P66+'14   EarthSum'!Q66,0)","v":0},{"$f":"IF(D66=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C66=\"E\",D66=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q66+'18a Facility Characteristics'!$R66)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M66+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),'14   EarthSum'!P66+'14   EarthSum'!Q66,0)","v":0},{"$f":"SUM('15   Revegetation'!L66)+IF(AND(C66=\"E\",OR(D66=\"b\",D66=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T66+'18a Facility Characteristics'!$U66)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"Hb\",C66=\"I\"),'16   Other'!N66,0)","v":92615.983663089472},{"$f":"IF(OR(C66=\"F\",C66=\"G\",C66=\"Gb\",C66=\"H\",C66=\"Hb\",C66=\"I\"),Other[Fuel Direct Cost ($)],0)","v":16361.626982018375},{"$f":"('18a Facility Characteristics'!$W66+'18a Facility Characteristics'!$X66)*'17   Sum'!$C$15","v":32693.283193532356},{"$f":"'16   Other'!N66-W66","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X66","v":0},{"$f":"('18a Facility Characteristics'!$Z66+'18a Facility Characteristics'!$AA66)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K66+'18a Facility Characteristics'!$L66+'18a Facility Characteristics'!$Q66+'18a Facility Characteristics'!$R66+'18a Facility Characteristics'!$T66+'18a Facility Characteristics'!$U66+'18a Facility Characteristics'!$W66+'18a Facility Characteristics'!$X66+'18a Facility Characteristics'!$Z66+'18a Facility Characteristics'!$AA66","v":108977.61064510785},1530.3169875122735]
[10,{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B67,Quantities[],Quantities!$E$2)/43560","v":74.146992653810841},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D67=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C67=\"A\",D67=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D67=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K67+'18a Facility Characteristics'!$L67)*'17   Sum'!$C$15","v":0},{"$f":"IF(D67=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D67=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N67+'18a Facility Characteristics'!$O67)*'17   Sum'!$C$15","v":0},{"$f":"IF(D67=\"a\",'14   EarthSum'!P67+'14   EarthSum'!Q67,0)+IF(AND(C67=\"E\",D67=\"c\"),'14   EarthSum'!P67+'14   EarthSum'!Q67,0)","v":0},{"$f":"IF(D67=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C67=\"E\",D67=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q67+'18a Facility Characteristics'!$R67)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M67+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),'14   EarthSum'!P67+'14   EarthSum'!Q67,0)","v":0},{"$f":"SUM('15   Revegetation'!L67)+IF(AND(C67=\"E\",OR(D67=\"b\",D67=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T67+'18a Facility Characteristics'!$U67)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"Hb\",C67=\"I\"),'16   Other'!N67,0)","v":0},{"$f":"IF(OR(C67=\"F\",C67=\"G\",C67=\"Gb\",C67=\"H\",C67=\"Hb\",C67=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W67+'18a Facility Characteristics'!$X67)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N67-W67","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X67","v":0},{"$f":"('18a Facility Characteristics'!$Z67+'18a Facility Characteristics'!$AA67)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K67+'18a Facility Characteristics'!$L67+'18a Facility Characteristics'!$Q67+'18a Facility Characteristics'!$R67+'18a Facility Characteristics'!$T67+'18a Facility Characteristics'!$U67+'18a Facility Characteristics'!$W67+'18a Facility Characteristics'!$X67+'18a Facility Characteristics'!$Z67+'18a Facility Characteristics'!$AA67","v":0},0]
[11,{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B68,Quantities[],Quantities!$E$2)/43560","v":71.21244260789716},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D68=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C68=\"A\",D68=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D68=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K68+'18a Facility Characteristics'!$L68)*'17   Sum'!$C$15","v":0},{"$f":"IF(D68=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D68=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N68+'18a Facility Characteristics'!$O68)*'17   Sum'!$C$15","v":0},{"$f":"IF(D68=\"a\",'14   EarthSum'!P68+'14   EarthSum'!Q68,0)+IF(AND(C68=\"E\",D68=\"c\"),'14   EarthSum'!P68+'14   EarthSum'!Q68,0)","v":0},{"$f":"IF(D68=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C68=\"E\",D68=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q68+'18a Facility Characteristics'!$R68)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M68+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),'14   EarthSum'!P68+'14   EarthSum'!Q68,0)","v":0},{"$f":"SUM('15   Revegetation'!L68)+IF(AND(C68=\"E\",OR(D68=\"b\",D68=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T68+'18a Facility Characteristics'!$U68)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"Hb\",C68=\"I\"),'16   Other'!N68,0)","v":0},{"$f":"IF(OR(C68=\"F\",C68=\"G\",C68=\"Gb\",C68=\"H\",C68=\"Hb\",C68=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W68+'18a Facility Characteristics'!$X68)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N68-W68","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X68","v":0},{"$f":"('18a Facility Characteristics'!$Z68+'18a Facility Characteristics'!$AA68)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K68+'18a Facility Characteristics'!$L68+'18a Facility Characteristics'!$Q68+'18a Facility Characteristics'!$R68+'18a Facility Characteristics'!$T68+'18a Facility Characteristics'!$U68+'18a Facility Characteristics'!$W68+'18a Facility Characteristics'!$X68+'18a Facility Characteristics'!$Z68+'18a Facility Characteristics'!$AA68","v":0},0]
[12,{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B69,Quantities[],Quantities!$E$2)/43560","v":39.066428604224058},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D69=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C69=\"A\",D69=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D69=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K69+'18a Facility Characteristics'!$L69)*'17   Sum'!$C$15","v":0},{"$f":"IF(D69=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D69=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N69+'18a Facility Characteristics'!$O69)*'17   Sum'!$C$15","v":0},{"$f":"IF(D69=\"a\",'14   EarthSum'!P69+'14   EarthSum'!Q69,0)+IF(AND(C69=\"E\",D69=\"c\"),'14   EarthSum'!P69+'14   EarthSum'!Q69,0)","v":0},{"$f":"IF(D69=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C69=\"E\",D69=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q69+'18a Facility Characteristics'!$R69)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M69+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),'14   EarthSum'!P69+'14   EarthSum'!Q69,0)","v":0},{"$f":"SUM('15   Revegetation'!L69)+IF(AND(C69=\"E\",OR(D69=\"b\",D69=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T69+'18a Facility Characteristics'!$U69)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"Hb\",C69=\"I\"),'16   Other'!N69,0)","v":0},{"$f":"IF(OR(C69=\"F\",C69=\"G\",C69=\"Gb\",C69=\"H\",C69=\"Hb\",C69=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W69+'18a Facility Characteristics'!$X69)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N69-W69","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X69","v":0},{"$f":"('18a Facility Characteristics'!$Z69+'18a Facility Characteristics'!$AA69)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K69+'18a Facility Characteristics'!$L69+'18a Facility Characteristics'!$Q69+'18a Facility Characteristics'!$R69+'18a Facility Characteristics'!$T69+'18a Facility Characteristics'!$U69+'18a Facility Characteristics'!$W69+'18a Facility Characteristics'!$X69+'18a Facility Characteristics'!$Z69+'18a Facility Characteristics'!$AA69","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B70,Quantities[],Quantities!$E$2)/43560","v":38.704787190082648},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D70=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C70=\"A\",D70=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D70=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K70+'18a Facility Characteristics'!$L70)*'17   Sum'!$C$15","v":0},{"$f":"IF(D70=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D70=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N70+'18a Facility Characteristics'!$O70)*'17   Sum'!$C$15","v":0},{"$f":"IF(D70=\"a\",'14   EarthSum'!P70+'14   EarthSum'!Q70,0)+IF(AND(C70=\"E\",D70=\"c\"),'14   EarthSum'!P70+'14   EarthSum'!Q70,0)","v":0},{"$f":"IF(D70=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C70=\"E\",D70=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q70+'18a Facility Characteristics'!$R70)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M70+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),'14   EarthSum'!P70+'14   EarthSum'!Q70,0)","v":0},{"$f":"SUM('15   Revegetation'!L70)+IF(AND(C70=\"E\",OR(D70=\"b\",D70=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T70+'18a Facility Characteristics'!$U70)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"Hb\",C70=\"I\"),'16   Other'!N70,0)","v":0},{"$f":"IF(OR(C70=\"F\",C70=\"G\",C70=\"Gb\",C70=\"H\",C70=\"Hb\",C70=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W70+'18a Facility Characteristics'!$X70)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N70-W70","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X70","v":0},{"$f":"('18a Facility Characteristics'!$Z70+'18a Facility Characteristics'!$AA70)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K70+'18a Facility Characteristics'!$L70+'18a Facility Characteristics'!$Q70+'18a Facility Characteristics'!$R70+'18a Facility Characteristics'!$T70+'18a Facility Characteristics'!$U70+'18a Facility Characteristics'!$W70+'18a Facility Characteristics'!$X70+'18a Facility Characteristics'!$Z70+'18a Facility Characteristics'!$AA70","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B71,Quantities[],Quantities!$E$2)/43560","v":4.7264559228650143},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D71=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C71=\"A\",D71=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D71=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K71+'18a Facility Characteristics'!$L71)*'17   Sum'!$C$15","v":0},{"$f":"IF(D71=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D71=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N71+'18a Facility Characteristics'!$O71)*'17   Sum'!$C$15","v":0},{"$f":"IF(D71=\"a\",'14   EarthSum'!P71+'14   EarthSum'!Q71,0)+IF(AND(C71=\"E\",D71=\"c\"),'14   EarthSum'!P71+'14   EarthSum'!Q71,0)","v":0},{"$f":"IF(D71=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C71=\"E\",D71=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q71+'18a Facility Characteristics'!$R71)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M71+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),'14   EarthSum'!P71+'14   EarthSum'!Q71,0)","v":0},{"$f":"SUM('15   Revegetation'!L71)+IF(AND(C71=\"E\",OR(D71=\"b\",D71=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T71+'18a Facility Characteristics'!$U71)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"Hb\",C71=\"I\"),'16   Other'!N71,0)","v":0},{"$f":"IF(OR(C71=\"F\",C71=\"G\",C71=\"Gb\",C71=\"H\",C71=\"Hb\",C71=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W71+'18a Facility Characteristics'!$X71)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N71-W71","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X71","v":0},{"$f":"('18a Facility Characteristics'!$Z71+'18a Facility Characteristics'!$AA71)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K71+'18a Facility Characteristics'!$L71+'18a Facility Characteristics'!$Q71+'18a Facility Characteristics'!$R71+'18a Facility Characteristics'!$T71+'18a Facility Characteristics'!$U71+'18a Facility Characteristics'!$W71+'18a Facility Characteristics'!$X71+'18a Facility Characteristics'!$Z71+'18a Facility Characteristics'!$AA71","v":0},0]
[14,{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B72,Quantities[],Quantities!$E$2)/43560","v":8.3000000000000007},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D72=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C72=\"A\",D72=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D72=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K72+'18a Facility Characteristics'!$L72)*'17   Sum'!$C$15","v":0},{"$f":"IF(D72=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D72=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N72+'18a Facility Characteristics'!$O72)*'17   Sum'!$C$15","v":0},{"$f":"IF(D72=\"a\",'14   EarthSum'!P72+'14   EarthSum'!Q72,0)+IF(AND(C72=\"E\",D72=\"c\"),'14   EarthSum'!P72+'14   EarthSum'!Q72,0)","v":0},{"$f":"IF(D72=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C72=\"E\",D72=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q72+'18a Facility Characteristics'!$R72)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M72+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),'14   EarthSum'!P72+'14   EarthSum'!Q72,0)","v":0},{"$f":"SUM('15   Revegetation'!L72)+IF(AND(C72=\"E\",OR(D72=\"b\",D72=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T72+'18a Facility Characteristics'!$U72)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"Hb\",C72=\"I\"),'16   Other'!N72,0)","v":0},{"$f":"IF(OR(C72=\"F\",C72=\"G\",C72=\"Gb\",C72=\"H\",C72=\"Hb\",C72=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W72+'18a Facility Characteristics'!$X72)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N72-W72","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X72","v":0},{"$f":"('18a Facility Characteristics'!$Z72+'18a Facility Characteristics'!$AA72)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K72+'18a Facility Characteristics'!$L72+'18a Facility Characteristics'!$Q72+'18a Facility Characteristics'!$R72+'18a Facility Characteristics'!$T72+'18a Facility Characteristics'!$U72+'18a Facility Characteristics'!$W72+'18a Facility Characteristics'!$X72+'18a Facility Characteristics'!$Z72+'18a Facility Characteristics'!$AA72","v":0},0]
[15,{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B73,Quantities[],Quantities!$E$2)/43560","v":10},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D73=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C73=\"A\",D73=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D73=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K73+'18a Facility Characteristics'!$L73)*'17   Sum'!$C$15","v":0},{"$f":"IF(D73=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D73=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N73+'18a Facility Characteristics'!$O73)*'17   Sum'!$C$15","v":0},{"$f":"IF(D73=\"a\",'14   EarthSum'!P73+'14   EarthSum'!Q73,0)+IF(AND(C73=\"E\",D73=\"c\"),'14   EarthSum'!P73+'14   EarthSum'!Q73,0)","v":0},{"$f":"IF(D73=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C73=\"E\",D73=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q73+'18a Facility Characteristics'!$R73)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M73+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),'14   EarthSum'!P73+'14   EarthSum'!Q73,0)","v":0},{"$f":"SUM('15   Revegetation'!L73)+IF(AND(C73=\"E\",OR(D73=\"b\",D73=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T73+'18a Facility Characteristics'!$U73)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"Hb\",C73=\"I\"),'16   Other'!N73,0)","v":0},{"$f":"IF(OR(C73=\"F\",C73=\"G\",C73=\"Gb\",C73=\"H\",C73=\"Hb\",C73=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W73+'18a Facility Characteristics'!$X73)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N73-W73","v":0},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X73","v":0},{"$f":"('18a Facility Characteristics'!$Z73+'18a Facility Characteristics'!$AA73)*'17   Sum'!$C$15","v":0},{"$f":"'18a Facility Characteristics'!$K73+'18a Facility Characteristics'!$L73+'18a Facility Characteristics'!$Q73+'18a Facility Characteristics'!$R73+'18a Facility Characteristics'!$T73+'18a Facility Characteristics'!$U73+'18a Facility Characteristics'!$W73+'18a Facility Characteristics'!$X73+'18a Facility Characteristics'!$Z73+'18a Facility Characteristics'!$AA73","v":0},0]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B74,Quantities[],Quantities!$E$2)/43560","v":3.0780853994490358},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D74=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C74=\"A\",D74=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D74=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K74+'18a Facility Characteristics'!$L74)*'17   Sum'!$C$15","v":0},{"$f":"IF(D74=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D74=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N74+'18a Facility Characteristics'!$O74)*'17   Sum'!$C$15","v":0},{"$f":"IF(D74=\"a\",'14   EarthSum'!P74+'14   EarthSum'!Q74,0)+IF(AND(C74=\"E\",D74=\"c\"),'14   EarthSum'!P74+'14   EarthSum'!Q74,0)","v":0},{"$f":"IF(D74=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C74=\"E\",D74=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q74+'18a Facility Characteristics'!$R74)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M74+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),'14   EarthSum'!P74+'14   EarthSum'!Q74,0)","v":0},{"$f":"SUM('15   Revegetation'!L74)+IF(AND(C74=\"E\",OR(D74=\"b\",D74=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T74+'18a Facility Characteristics'!$U74)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"Hb\",C74=\"I\"),'16   Other'!N74,0)","v":0},{"$f":"IF(OR(C74=\"F\",C74=\"G\",C74=\"Gb\",C74=\"H\",C74=\"Hb\",C74=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W74+'18a Facility Characteristics'!$X74)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N74-W74","v":2958},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X74","v":0},{"$f":"('18a Facility Characteristics'!$Z74+'18a Facility Characteristics'!$AA74)*'17   Sum'!$C$15","v":887.4},{"$f":"'18a Facility Characteristics'!$K74+'18a Facility Characteristics'!$L74+'18a Facility Characteristics'!$Q74+'18a Facility Characteristics'!$R74+'18a Facility Characteristics'!$T74+'18a Facility Characteristics'!$U74+'18a Facility Characteristics'!$W74+'18a Facility Characteristics'!$X74+'18a Facility Characteristics'!$Z74+'18a Facility Characteristics'!$AA74","v":2958},960.98698253449027]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B75,Quantities[],Quantities!$E$2)/43560","v":3.0780853994490358},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D75=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C75=\"A\",D75=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D75=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K75+'18a Facility Characteristics'!$L75)*'17   Sum'!$C$15","v":0},{"$f":"IF(D75=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D75=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N75+'18a Facility Characteristics'!$O75)*'17   Sum'!$C$15","v":0},{"$f":"IF(D75=\"a\",'14   EarthSum'!P75+'14   EarthSum'!Q75,0)+IF(AND(C75=\"E\",D75=\"c\"),'14   EarthSum'!P75+'14   EarthSum'!Q75,0)","v":0},{"$f":"IF(D75=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C75=\"E\",D75=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q75+'18a Facility Characteristics'!$R75)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M75+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),'14   EarthSum'!P75+'14   EarthSum'!Q75,0)","v":0},{"$f":"SUM('15   Revegetation'!L75)+IF(AND(C75=\"E\",OR(D75=\"b\",D75=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T75+'18a Facility Characteristics'!$U75)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"Hb\",C75=\"I\"),'16   Other'!N75,0)","v":0},{"$f":"IF(OR(C75=\"F\",C75=\"G\",C75=\"Gb\",C75=\"H\",C75=\"Hb\",C75=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W75+'18a Facility Characteristics'!$X75)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N75-W75","v":957.01},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X75","v":0},{"$f":"('18a Facility Characteristics'!$Z75+'18a Facility Characteristics'!$AA75)*'17   Sum'!$C$15","v":287.10300000000001},{"$f":"'18a Facility Characteristics'!$K75+'18a Facility Characteristics'!$L75+'18a Facility Characteristics'!$Q75+'18a Facility Characteristics'!$R75+'18a Facility Characteristics'!$T75+'18a Facility Characteristics'!$U75+'18a Facility Characteristics'!$W75+'18a Facility Characteristics'!$X75+'18a Facility Characteristics'!$Z75+'18a Facility Characteristics'!$AA75","v":957.01},310.91080194568372]
[13,{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"VLOOKUP(B76,Quantities[],Quantities!$E$2)/43560","v":0.73150826446280992},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)\n+IF(D76=\"b\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(AND(C76=\"A\",D76=\"d\"),EarthSum[Direct Fuel Cost ($)],0)+IF(D76=\"b\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$K76+'18a Facility Characteristics'!$L76)*'17   Sum'!$C$15","v":0},{"$f":"IF(D76=\"f\",EarthSum[[#This Row],[Direct Lube, Tires, GEC, & Field Parts Adjusted Rental Cost (w/o fuel) ($)]]+EarthSum[[#This Row],[Direct Labor Cost ($)]],0)","v":0},{"$f":"IF(D76=\"f\",EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$N76+'18a Facility Characteristics'!$O76)*'17   Sum'!$C$15","v":0},{"$f":"IF(D76=\"a\",'14   EarthSum'!P76+'14   EarthSum'!Q76,0)+IF(AND(C76=\"E\",D76=\"c\"),'14   EarthSum'!P76+'14   EarthSum'!Q76,0)","v":0},{"$f":"IF(D76=\"a\",EarthSum[Direct Fuel Cost ($)],0)+IF(AND(C76=\"E\",D76=\"c\"),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$Q76+'18a Facility Characteristics'!$R76)*'17   Sum'!$C$15","v":0},{"$f":"'15   Revegetation'!M76+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),'14   EarthSum'!P76+'14   EarthSum'!Q76,0)","v":0},{"$f":"SUM('15   Revegetation'!L76)+IF(AND(C76=\"E\",OR(D76=\"b\",D76=\"d\")),EarthSum[Direct Fuel Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$T76+'18a Facility Characteristics'!$U76)*'17   Sum'!$C$15","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"Hb\",C76=\"I\"),'16   Other'!N76,0)","v":0},{"$f":"IF(OR(C76=\"F\",C76=\"G\",C76=\"Gb\",C76=\"H\",C76=\"Hb\",C76=\"I\"),Other[Fuel Direct Cost ($)],0)","v":0},{"$f":"('18a Facility Characteristics'!$W76+'18a Facility Characteristics'!$X76)*'17   Sum'!$C$15","v":0},{"$f":"'16   Other'!N76-W76","v":262885.78254132235},{"$f":"Other[[#This Row],[Fuel Direct Cost ($)]]-X76","v":0},{"$f":"('18a Facility Characteristics'!$Z76+'18a Facility Characteristics'!$AA76)*'17   Sum'!$C$15","v":78865.734762396707},{"$f":"'18a Facility Characteristics'!$K76+'18a Facility Characteristics'!$L76+'18a Facility Characteristics'!$Q76+'18a Facility Characteristics'!$R76+'18a Facility Characteristics'!$T76+'18a Facility Characteristics'!$U76+'18a Facility Characteristics'!$W76+'18a Facility Characteristics'!$X76+'18a Facility Characteristics'!$Z76+'18a Facility Characteristics'!$AA76","v":262885.78254132235},359375.00000000006]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K15:K76)","v":240091.89566451474},77375.050819200624,95240.083945114558,82594.05387817153,27509.9443220092,33031.199460054217,1389377.7554542609,646969.32412833499,610904.12387477886,205807.84971842257,1075.9586323429796,62065.142505229654,1100394.5220096339,44246.372020334849,343392.26820899057,266800.79254132236,0,80040.237762396704,3972139.520988368,429650.38323352649]

{"sheet":"18b Facility Characteristics","index":22,"n_rows":56,"n_cols":12,"rows_kept":56,"cut":false,"hidden":false,"merged":[[3,0,4,1]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #18"]
["Facility Characteristics",null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":44512}]
["Facilities are categorized in this listing to meet the MMD reporting requirement"]
[]
[null,null,{"$f":"Quantities!A4","v":1000},{"$f":"Quantities!A7","v":1100},{"$f":"Quantities!A10","v":1200},{"$f":"Quantities!$A$15","v":1300},{"$f":"Quantities!$A$16","v":1301},1302,{"$f":"Quantities!$A$20","v":1305},{"$f":"Quantities!$A$22","v":1400},{"$f":"Quantities!A23","v":1500}]
[null,"Facility",{"$f":"VLOOKUP(C6,Quantities[],Quantities!$B$2)","v":"EMW Waste"},{"$f":"VLOOKUP(D6,Quantities[],Quantities!$B$2)","v":"6HW Waste"},{"$f":"VLOOKUP(E6,Quantities[],Quantities!$B$2)","v":"Haul Roads"},{"$f":"VLOOKUP(F6,Quantities[],Quantities!$B$2)","v":"Emma Backfill Areas"},{"$f":"VLOOKUP(G6,Quantities[],Quantities!$D$2)","v":"Collection Sump"},{"$f":"VLOOKUP(H6,Quantities[],Quantities!$D$2)","v":"Collection Sump- Operational Surface Area"},{"$f":"VLOOKUP(I6,Quantities[],Quantities!$D$2)","v":"Upper East"},{"$f":"VLOOKUP(J6,Quantities[],Quantities!$B$2)","v":"Soil Stockpile"},{"$f":"VLOOKUP(K6,Quantities[],Quantities!$B$2)","v":"Allowance for Other Disturbed Areas"},"Total"]
[]
[null,"Reclaimed Acres6",{"$f":"IF(VLOOKUP(C6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(C6,Quantities[],Quantities!$E$2)/43560,\n0)","v":74.146992653810841},{"$f":"IF(VLOOKUP(D6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(D6,Quantities[],Quantities!$E$2)/43560,\n0)","v":71.21244260789716},{"$f":"IF(VLOOKUP(E6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(E6,Quantities[],Quantities!$E$2)/43560,\n0)","v":39.066428604224058},{"$f":"IF(VLOOKUP(F6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(F6,Quantities[],Quantities!$E$2)/43560,\n0)","v":38.704787190082648},{"$f":"IF(VLOOKUP(G6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(G6,Quantities[],Quantities!$E$2)/43560,\n0)","v":3.0780853994490358},{"$f":"IF(VLOOKUP(H6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(H6,Quantities[],Quantities!$E$2)/43560,\n0)","v":0.73150826446280992},{"$f":"IF(VLOOKUP(I6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(I6,Quantities[],Quantities!$E$2)/43560,\n0)","v":4.7264559228650143},{"$f":"IF(VLOOKUP(J6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(J6,Quantities[],Quantities!$E$2)/43560,\n0)","v":8.3000000000000007},{"$f":"IF(VLOOKUP(K6,Quantities[],Quantities!$E$2)>0,\nVLOOKUP(K6,Quantities[],Quantities!$E$2)/43560,\n0)","v":10},{"$f":"SUM(C9:K9)-H9","v":249.23519237832878}]
[]
[null,"Item","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost","Capital Cost"]
["Direct Costs","Cover Material Excav, Haul, Grade1",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$122))","v":120987.56848458597},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$122))","v":112586.4986756733},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$122))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$L$15:$L$122))","v":61192.065770191875},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$L$15:$L$122))","v":6878.9682668806172},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$L$15:$L$122))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$L$15:$L$122))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$122))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$K$15:$K$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$K$15:$K$122))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$L$15:$L$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$L$15:$L$122))","v":15821.845286383548},{"$f":"SUM(C12:K12)","v":317466.94648371526}]
[null,"Pullback or Backfill",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$122))","v":0},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$122))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$122))","v":16063.415328266758},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$O$15:$O$122))","v":0},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$O$15:$O$122))","v":94040.582871913968},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$O$15:$O$122))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$O$15:$O$122))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$122))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$N$15:$N$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$N$15:$N$122))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$O$15:$O$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$O$15:$O$122))","v":0},{"$f":"SUM(C13:K13)","v":110103.99820018072}]
[null,"Top/Outslope Adjustment Grading2",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$122))","v":264063.0410205744},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$122))","v":1765369.7018048433},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$122))","v":4708.6501607662667},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$R$15:$R$122))","v":0},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$R$15:$R$122))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$R$15:$R$122))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$R$15:$R$122))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$122))","v":1000.3933743289322},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$Q$15:$Q$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$Q$15:$Q$122))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$R$15:$R$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$R$15:$R$122))","v":1205.2932220830508},2036347.079582596]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$122))","v":63537.136444276948},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$122))","v":61022.497616774963},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$122))","v":33476.327437935746},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$U$15:$U$122))","v":33166.434088902883},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$U$15:$U$122))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$U$15:$U$122))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$U$15:$U$122))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$122))","v":7112.3347503750001},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$T$15:$T$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$T$15:$T$122))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$U$15:$U$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$U$15:$U$122))","v":8569.0780125000001},206883.80835076552]
[null,"Channels & Benches4",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":687732.09058176365},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":456908.803448205},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(F6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":0},{"$f":"IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(G6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":0},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(H6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":0},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(I6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$W$15:$W$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$W$15:$W$122))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$X$15:$X$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$X$15:$X$122))","v":0},1144640.8940299687]
[null,"Demolition",0,0,{"$f":"'2   Demo'!F14","v":9968},0,0,0,0,0,0,9968]
[null,"Other5",{"$f":"IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(C6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, C6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(C6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$122))","v":0},{"$f":"IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(D6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, D6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(D6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$122))","v":0},{"$f":"IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(E6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, E6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(E6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$122))","v":0},{"$f":"IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(F6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, F6, '18a Facility Characteristics'!$AA$15:$AA$122))","v":0},{"$f":"H18+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(G6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, G6, '18a Facility Characteristics'!$AA$15:$AA$122))","v":266800.79254132236},{"$f":"IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(H6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, H6, '18a Facility Characteristics'!$AA$15:$AA$122))","v":262885.78254132235},{"$f":"IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(I6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$B$15:$B$122, I6, '18a Facility Characteristics'!$AA$15:$AA$122))","v":0},{"$f":"IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(J6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, J6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(J6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$122))","v":0},{"$f":"IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$Z$15:$Z$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$Z$15:$Z$122))\n+IF(LEFT(TEXT(K6,\"0\"),1)=\"5\", SUMIF('18a Facility Characteristics'!$B$15:$B$122, K6, '18a Facility Characteristics'!$AA$15:$AA$122),\nSUMIF('18a Facility Characteristics'!$A$15:$A$122, VALUE(LEFT(TEXT(K6,\"0\"),2)), '18a Facility Characteristics'!$AA$15:$AA$122))","v":0},{"$f":"SUM(C18:K18)-H18","v":266800.79254132236}]
[null,"Capital Cost Totals",{"$f":"SUM(C12:C18)","v":1136319.8365312009},{"$f":"SUM(D12:D18)","v":2395887.5015454963},64216.392926968772,94358.499859094765,{"$f":"SUM(G12:G18)","v":367720.34368011693},{"$f":"SUM(H12:H18)","v":262885.78254132235},0,8112.7281247039318,25596.216520966598,{"$f":"SUM(L12:L18)","v":4092211.5191885484}]
[null,"Capital Cost/Acre",{"$f":"IF(C9>0,C19/C9,\"-\")","v":15325.231622496545},33644.225837575781,1643.7743408166411,{"$f":"IF(F9>0,F19/F9,\"-\")","v":2437.9025621738156},{"$f":"IF(G9>0,G19/G9,\"-\")","v":119463.98360030469},{"$f":"IF(H9>0,H19/H9,\"-\")","v":359375.00000000006},{"$f":"IF(I9>0,I19/I9,\"-\")","v":0},977.437123458305,{"$f":"IF(K9>0,K19/K9,\"-\")","v":2559.62165209666},{"$f":"IF(L9>0,L19/L9,\"-\")","v":16419.075814047719}]
[]
["Indirect Costs","Cover Material Excav, Haul, Grade1",{"$f":"C12*'17   Sum'!$C$15","v":36296.270545375788},{"$f":"D12*'17   Sum'!$C$15","v":33775.949602701985},{"$f":"E12*'17   Sum'!$C$15","v":0},{"$f":"F12*'17   Sum'!$C$15","v":18357.619731057563},{"$f":"G12*'17   Sum'!$C$15","v":2063.6904800641851},{"$f":"H12*'17   Sum'!$C$15","v":0},{"$f":"I12*'17   Sum'!$C$15","v":0},{"$f":"J12*'17   Sum'!$C$15","v":0},{"$f":"K12*'17   Sum'!$C$15","v":4746.5535859150641},{"$f":"SUM(C22:K22)","v":95240.083945114588}]
[null,"Pullback or Backfill",{"$f":"C13*'17   Sum'!$C$15","v":0},{"$f":"D13*'17   Sum'!$C$15","v":0},{"$f":"E13*'17   Sum'!$C$15","v":4819.0245984800267},{"$f":"F13*'17   Sum'!$C$15","v":0},{"$f":"G13*'17   Sum'!$C$15","v":28212.174861574189},{"$f":"H13*'17   Sum'!$C$15","v":0},{"$f":"I13*'17   Sum'!$C$15","v":0},{"$f":"J13*'17   Sum'!$C$15","v":0},{"$f":"K13*'17   Sum'!$C$15","v":0},33031.199460054217]
[null,"Top/Outslope Adjustment Grading2",{"$f":"C14*'17   Sum'!$C$15","v":79218.912306172322},{"$f":"D14*'17   Sum'!$C$15","v":529610.91054145293},{"$f":"E14*'17   Sum'!$C$15","v":1412.5950482298799},{"$f":"F14*'17   Sum'!$C$15","v":0},{"$f":"G14*'17   Sum'!$C$15","v":0},{"$f":"H14*'17   Sum'!$C$15","v":0},{"$f":"I14*'17   Sum'!$C$15","v":0},{"$f":"J14*'17   Sum'!$C$15","v":300.11801229867962},{"$f":"K14*'17   Sum'!$C$15","v":361.58796662491523},610904.12387477874]
[null,"Scarify, Seed & Mulch, Reveg3",{"$f":"C15*'17   Sum'!$C$15","v":19061.140933283084},{"$f":"D15*'17   Sum'!$C$15","v":18306.749285032489},{"$f":"E15*'17   Sum'!$C$15","v":10042.898231380723},{"$f":"F15*'17   Sum'!$C$15","v":9949.9302266708637},{"$f":"G15*'17   Sum'!$C$15","v":0},{"$f":"H15*'17   Sum'!$C$15","v":0},{"$f":"I15*'17   Sum'!$C$15","v":0},{"$f":"J15*'17   Sum'!$C$15","v":2133.7004251124999},{"$f":"K15*'17   Sum'!$C$15","v":2570.7234037499998},62065.142505229654]
[null,"Channels & Benches4",{"$f":"C16*'17   Sum'!$C$15","v":206319.6271745291},{"$f":"D16*'17   Sum'!$C$15","v":137072.6410344615},{"$f":"E16*'17   Sum'!$C$15","v":0},{"$f":"F16*'17   Sum'!$C$15","v":0},{"$f":"G16*'17   Sum'!$C$15","v":0},{"$f":"H16*'17   Sum'!$C$15","v":0},{"$f":"I16*'17   Sum'!$C$15","v":0},{"$f":"J16*'17   Sum'!$C$15","v":0},{"$f":"K16*'17   Sum'!$C$15","v":0},343392.26820899057]
[null,"Demolition",{"$f":"C17*'17   Sum'!$C$15","v":0},{"$f":"D17*'17   Sum'!$C$15","v":0},{"$f":"E17*'17   Sum'!$C$15","v":2990.4},{"$f":"F17*'17   Sum'!$C$15","v":0},{"$f":"G17*'17   Sum'!$C$15","v":0},{"$f":"H17*'17   Sum'!$C$15","v":0},{"$f":"I17*'17   Sum'!$C$15","v":0},{"$f":"J17*'17   Sum'!$C$15","v":0},{"$f":"K17*'17   Sum'!$C$15","v":0},2990.4]
[null,"Other5",{"$f":"C18*'17   Sum'!$C$15","v":0},{"$f":"D18*'17   Sum'!$C$15","v":0},{"$f":"E18*'17   Sum'!$C$15","v":0},{"$f":"F18*'17   Sum'!$C$15","v":0},{"$f":"G18*'17   Sum'!$C$15","v":80040.237762396704},{"$f":"H18*'17   Sum'!$C$15","v":78865.734762396707},{"$f":"I18*'17   Sum'!$C$15","v":0},{"$f":"J18*'17   Sum'!$C$15","v":0},{"$f":"K18*'17   Sum'!$C$15","v":0},{"$f":"SUM(C28:K28)-H28","v":80040.237762396704}]
[null,"Indirect Cost Totals",{"$f":"SUM(C22:C28)","v":340895.95095936029},718766.25046364893,19264.91787809063,28307.549957728428,{"$f":"SUM(G22:G28)","v":110316.10310403508},{"$f":"SUM(H22:H28)","v":78865.734762396707},0,2433.8184374111797,7678.8649562899791,{"$f":"SUM(L22:L28)","v":1227663.4557565644}]
[null,"Indirect Cost/Acre",{"$f":"IF(C9>0,C29/C9,\"-\")","v":4597.5694867489638},10093.267751272737,493.13230224499227,731.37076865214465,{"$f":"IF(G9>0,G29/G9,\"-\")","v":35839.195080091406},{"$f":"IF(H9>0,H29/H9,\"-\")","v":107812.50000000001},0,293.23113703749152,767.88649562899786,{"$f":"IF(L9>0,L29/L9,\"-\")","v":4925.7227442143148}]
[]
[]
[]
[null,"Total Cost",{"$f":"C29+C19","v":1477215.7874905611},3114653.752009145,83481.310805059402,122666.04981682319,{"$f":"G29+G19","v":478036.44678415201},{"$f":"H29+H19","v":341751.51730371907},0,10546.546562115112,33275.081477256579,{"$f":"L29+L19","v":5319874.9749451131}]
[null,"Total Cost Cover",{"$f":"C12+C22","v":157283.83902996176},146362.44827837529,0,79549.685501249434,{"$f":"G12+G22","v":8942.6587469448023},{"$f":"H12+H22","v":0},0,0,20568.398872298611,{"$f":"L12+L22","v":412707.03042882984}]
[null,"Pullback or Backfill",0,0,20882.439926746785,0,{"$f":"G13+G23","v":122252.75773348816},{"$f":"H13+H23","v":0},0,0,0,143135.19766023493]
[null,"Total Cost Top/Outslope Adjustment",{"$f":"C14+C24","v":343281.9533267467},2294980.6123462962,6121.2452089961462,0,{"$f":"G14+G24","v":0},{"$f":"H14+H24","v":0},0,1300.5113866276117,1566.881188707966,2647251.2034573746]
[null,"Total Cost Earthwork",{"$f":"SUM(C35:C37)","v":500565.79235670844},2441343.0606246716,27003.685135742933,79549.685501249434,{"$f":"SUM(G35:G37)","v":131195.41648043296},{"$f":"SUM(H35:H37)","v":0},0,1300.5113866276117,22135.280061006575,{"$f":"SUM(L35:L37)","v":3203093.4315464394}]
[null,"Capital Cost Re-Veg",{"$f":"C15+C25","v":82598.277377560036},79329.246901807448,43519.225669316467,43116.364315573745,{"$f":"G15+G25","v":0},{"$f":"H15+H25","v":0},0,9246.035175487501,11139.80141625,{"$f":"L15+L25","v":268948.95085599518}]
[null,"Capital Cost Other5",{"$f":"C18+C28","v":0},0,0,0,{"$f":"G18+G28","v":346841.03030371905},{"$f":"H18+H28","v":341751.51730371907},0,0,0,{"$f":"L18+L28","v":346841.03030371905}]
[]
[null,"Total Cost/Acre",{"$f":"IF(C9>0,C34/C9,\"-\")","v":19922.801109245509},43737.49358884852,2136.9066430616335,3169.2733308259599,{"$f":"IF(G9>0,G34/G9,\"-\")","v":155303.17868039609},{"$f":"IF(H9>0,H34/H9,\"-\")","v":467187.50000000006},0,1270.6682604957966,3327.5081477256581,{"$f":"IF(L9>0,L34/L9,\"-\")","v":21344.798558262035}]
[null,"Total Cost/Acre Cover",{"$f":"IF(C9>0,C35/C9,\"-\")","v":2121.2436728798066},2055.2931892009601,0,2055.2931892009601,{"$f":"IF(G9>0,G35/G9,\"-\")","v":2905.2666142874073},{"$f":"IF(H9>0,H35/H9,\"-\")","v":0},0,0,2056.8398872298612,{"$f":"L35/$L$9","v":1655.8938827641866}]
[null,"Pullback or Backfill",{"$f":"IF(C9>0,C36/C9,\"-\")","v":0},0,534.53670255613974,0,{"$f":"IF(G9>0,G36/G9,\"-\")","v":39717.142921171355},{"$f":"IF(H9>0,H36/H9,\"-\")","v":0},0,0,0,{"$f":"L36/$L$9","v":574.29769967221}]
[null,"Total Cost/Acre Top/Outslope Adjustment",{"$f":"IF(C9>0,C37/C9,\"-\")","v":4629.7488413254405},32227.241873764804,156.68811887079656,0,{"$f":"IF(G9>0,G37/G9,\"-\")","v":0},{"$f":"IF(H9>0,H37/H9,\"-\")","v":0},0,156.68811887079659,156.68811887079659,{"$f":"L37/$L$9","v":10621.498425627453}]
[null,"Total Cost/Acre Earthwork",{"$f":"IF(C9>0,C38/C9,\"-\")","v":6750.9925142052471},34282.535062965762,691.22482142693639,2055.2931892009601,{"$f":"IF(G9>0,G38/G9,\"-\")","v":42622.409535458755},{"$f":"IF(H9>0,H38/H9,\"-\")","v":0},0,156.68811887079659,2213.5280061006574,{"$f":"L38/$L$9","v":12851.69000806385}]
[null,"Capital Cost/Acre Re-Veg",{"$f":"IF(C9>0,C39/C9,\"-\")","v":1113.980141625},1113.9801416249998,1113.980141625,1113.9801416249998,{"$f":"IF(G9>0,G39/G9,\"-\")","v":0},{"$f":"IF(H9>0,H39/H9,\"-\")","v":0},0,1113.980141625,1113.980141625,{"$f":"L39/$L$9","v":1079.0970098947412}]
[null,"Capital Cost/Acre Other5",{"$f":"IF(C9>0,C40/C9,\"-\")","v":0},0,0,0,{"$f":"IF(G9>0,G40/G9,\"-\")","v":112680.76914493734},{"$f":"IF(H9>0,H40/H9,\"-\")","v":467187.50000000006},0,0,0,{"$f":"L40/$L$9","v":1391.6214118639739}]
[]
[]
[null,"1 Cover Material includes dozer assist, load, haul, grade cover, and water truck and motor grader for road maintenance and dust control during reclamation "]
[null,"2 Top/Outslope Adjustment Grading includes rough grading and ripping before placing cover"]
[null,"3 Revegetation includes scarifying, discing, drill speeding, mulching, crimping, per diem, mobilization, seeding, and mulching"]
[null,"4 Channels & Benches includes channels, downdrains, benches"]
[null,"5 Other includes well installation/closure, well replacement, berm construction, fencing and signage, and seepage collection/interceptor trench installation"]
[null,"6 Capital costs before O&M"]

{"sheet":"  ","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"19 Truck Optimization","index":24,"n_rows":76,"n_cols":54,"rows_kept":76,"cut":false,"hidden":false,"merged":[[12,41,12,50],[12,19,12,28],[12,29,12,38],[4,5,4,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Emma Mine"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Emma Mine"}]
[null,null,null,null,null,"Truck Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$2","v":"Stockpile Spreadsheet Worksheet #19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$3","v":44512},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44512}]
[null,null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,null,"This sheet calculates the most efficient number of trucks (up to 10 or maximum) per loader or shovel for loading cover material at borrow stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productivity for X Trucks (cy/hr)",null,null,null,null,null,null,null,null,null,"Task Time for X Trucks (hr)",null,null,null,null,null,null,null,null,null,null,null,"Cost of Using X Trucks per Loader ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Loading Equipment ID","Work Hour (min/hr)","Loader/\nShovel/\nExcavator/\nCycles per Truck","Loader/Shovel/\nExcavator\n Cycle Time (min)","Loader/Shovel/\nExcavator\n Time Per Truck (min)","Truck Cycle Time Per Truck (min)","Max Number Trucks Per Loader/Shovel/\nExcavator","Loader/\nShovel/\nExcavator\n Cost ($/hr)","Loader Net Bucket Capacity (cy)","Haul Volume (cy)","Max Trucks Round Up ","Max Trucks Round Down",9,8,7,6,5,4,3,2,"Max Trucks Round Up","Max Trucks Round Down",{"$f":"V14","v":9},{"$f":"W14","v":8},7,6,5,4,3,{"$f":"AC14","v":2},"Loader/ Shovel Task Time (hr)","Truck Cost ($/hr)","Max Trucks Round Up","Max Trucks Round Down",{"$f":"AF14","v":9},{"$f":"AG14","v":8},7,6,5,4,3,{"$f":"AM14","v":2},"Lowest Cost ($)","Optimum Number of Trucks Per Loader/Shovel/Excavator","Optimum Number of Trucks Per Loader/ Shovel/ Excavator Within Max"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J15","v":"--"},{"$f":"IF(LEFT(D15,2)=\"Tk\",\nVLOOKUP(D15,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B15=\"D\",'10   Trucks'!AN15/'10   Trucks'!T15,0)","v":0},{"$f":"IF(B15=\"D\",L15*M15,0)","v":0},{"$f":"'10   Trucks'!$L$15:$L$76","v":0},{"$f":"IF(N15>0,O15/N15,0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\",LEFT(J15,2)=\"Ex\"),VLOOKUP(J15,Equipment[],Equipment!$L$2)\n+VLOOKUP(J15,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J15,2)=\"Ld\",LEFT(J15,2)=\"Sh\"),VLOOKUP(J15,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J15,2)=\"Ex\",VLOOKUP(J15,Equipment[],Equipment!$BB$2)*VLOOKUP(J15,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDUP(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*ROUNDDOWN(P15,0)/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$V$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$W$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$X$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Y$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$Z$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AA$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AB$14/O15,0)","v":0},{"$f":"IF(O15>0,K15*L15*R15*$AC$14/O15,0)","v":0},{"$f":"IF(T15>0,S15/T15,0)","v":0},{"$f":"IF(U15>0,S15/U15,0)","v":0},{"$f":"IF(V15>0,S15/V15,0)","v":0},{"$f":"IF(W15>0,S15/W15,0)","v":0},{"$f":"IF(X15>0,S15/X15,0)","v":0},{"$f":"IF(Y15>0,S15/Y15,0)","v":0},{"$f":"IF(Z15>0,S15/Z15,0)","v":0},{"$f":"IF(AA15>0,S15/AA15,0)","v":0},{"$f":"IF(AB15>0,S15/AB15,0)","v":0},{"$f":"IF(AC15>0,S15/AC15,0)","v":0},{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D15,2)=\"Tk\",VLOOKUP(D15,Equipment[],Equipment!$L$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"MAX(AD15,AN15)*(Q15+ROUNDUP(P15,0)*AO15)","v":0},{"$f":"MAX(AE15,AN15)*(Q15+ROUNDDOWN(P15,0)*AO15)","v":0},{"$f":"MAX(AF15,AN15)*(Q15+$AR$14*AO15)","v":0},{"$f":"MAX(AG15,AN15)*(Q15+$AS$14*AO15)","v":0},{"$f":"MAX(AH15,AN15)*(Q15+$AT$14*AO15)","v":0},{"$f":"MAX(AI15,AN15)*(Q15+$AU$14*AO15)","v":0},{"$f":"MAX(AJ15,AN15)*(Q15+$AV$14*AO15)","v":0},{"$f":"MAX(AK15,AN15)*(Q15+$AW$14*AO15)","v":0},{"$f":"MAX(AL15,AN15)*(Q15+$AX$14*AO15)","v":0},{"$f":"MAX(AM15,AN15)*(Q15+$AY$14*AO15)","v":0},{"$f":"MIN(AP15:AY15)","v":0},{"$f":"IF(B15=\"D\",IF(AP15<AQ15,ROUNDUP(P15,0),\nIF(AQ15<AR15,ROUNDDOWN(P15,0),\nIF(AR15<AS15,9,\nIF(AS15<AT15,8,\nIF(AT15<AU15,7,\nIF(AU15<AV15,6,\nIF(AV15<AW15,5,\nIF(AW15<AX15,4,\nIF(AX15<AY15,3,2))))))))),\n0)","v":0},{"$f":"IF(BA15>ROUNDUP(P15,0),\nIF(AP15>AQ15,ROUNDDOWN(P15,0),ROUNDUP(P15,0)),BA15)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"'10   Trucks'!J16","v":"--"},{"$f":"IF(LEFT(D16,2)=\"Tk\",\nVLOOKUP(D16,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B16=\"D\",'10   Trucks'!AN16/'10   Trucks'!T16,0)","v":0},{"$f":"IF(B16=\"D\",L16*M16,0)","v":0},{"$f":"'10   Trucks'!$L$15:$L$76","v":0},{"$f":"IF(N16>0,O16/N16,0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\",LEFT(J16,2)=\"Ex\"),VLOOKUP(J16,Equipment[],Equipment!$L$2)\n+VLOOKUP(J16,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J16,2)=\"Ld\",LEFT(J16,2)=\"Sh\"),VLOOKUP(J16,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J16,2)=\"Ex\",VLOOKUP(J16,Equipment[],Equipment!$BB$2)*VLOOKUP(J16,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T16>0,S16/T16,0)","v":0},{"$f":"IF(U16>0,S16/U16,0)","v":0},{"$f":"IF(V16>0,S16/V16,0)","v":0},{"$f":"IF(W16>0,S16/W16,0)","v":0},{"$f":"IF(X16>0,S16/X16,0)","v":0},{"$f":"IF(Y16>0,S16/Y16,0)","v":0},{"$f":"IF(Z16>0,S16/Z16,0)","v":0},{"$f":"IF(AA16>0,S16/AA16,0)","v":0},{"$f":"IF(AB16>0,S16/AB16,0)","v":0},{"$f":"IF(AC16>0,S16/AC16,0)","v":0},{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D16,2)=\"Tk\",VLOOKUP(D16,Equipment[],Equipment!$L$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BS$2),0)","v":0},0,0,{"$f":"MAX(AF16,AN16)*(Q16+$AR$14*AO16)","v":0},{"$f":"MAX(AG16,AN16)*(Q16+$AS$14*AO16)","v":0},{"$f":"MAX(AH16,AN16)*(Q16+$AT$14*AO16)","v":0},{"$f":"MAX(AI16,AN16)*(Q16+$AU$14*AO16)","v":0},{"$f":"MAX(AJ16,AN16)*(Q16+$AV$14*AO16)","v":0},{"$f":"MAX(AK16,AN16)*(Q16+$AW$14*AO16)","v":0},{"$f":"MAX(AL16,AN16)*(Q16+$AX$14*AO16)","v":0},{"$f":"MAX(AM16,AN16)*(Q16+$AY$14*AO16)","v":0},{"$f":"MIN(AP16:AY16)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J17","v":"--"},{"$f":"IF(LEFT(D17,2)=\"Tk\",\nVLOOKUP(D17,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B17=\"D\",'10   Trucks'!AN17/'10   Trucks'!T17,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\",LEFT(J17,2)=\"Ex\"),VLOOKUP(J17,Equipment[],Equipment!$L$2)\n+VLOOKUP(J17,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J17,2)=\"Ld\",LEFT(J17,2)=\"Sh\"),VLOOKUP(J17,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J17,2)=\"Ex\",VLOOKUP(J17,Equipment[],Equipment!$BB$2)*VLOOKUP(J17,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},{"$f":"IF(O17>0,K17*L17*R17*ROUNDUP(P17,0)/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*ROUNDDOWN(P17,0)/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$V$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$W$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$X$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$Y$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$Z$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$AA$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$AB$14/O17,0)","v":0},{"$f":"IF(O17>0,K17*L17*R17*$AC$14/O17,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D17,2)=\"Tk\",VLOOKUP(D17,Equipment[],Equipment!$L$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"MAX(AD17,AN17)*(Q17+ROUNDUP(P17,0)*AO17)","v":0},{"$f":"MAX(AE17,AN17)*(Q17+ROUNDDOWN(P17,0)*AO17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(B17=\"D\",IF(AP17<AQ17,ROUNDUP(P17,0),\nIF(AQ17<AR17,ROUNDDOWN(P17,0),\nIF(AR17<AS17,9,\nIF(AS17<AT17,8,\nIF(AT17<AU17,7,\nIF(AU17<AV17,6,\nIF(AV17<AW17,5,\nIF(AW17<AX17,4,\nIF(AX17<AY17,3,2))))))))),\n0)","v":0},{"$f":"IF(BA17>ROUNDUP(P17,0),\nIF(AP17>AQ17,ROUNDDOWN(P17,0),ROUNDUP(P17,0)),BA17)","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J18","v":"--"},{"$f":"IF(LEFT(D18,2)=\"Tk\",\nVLOOKUP(D18,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B18=\"D\",'10   Trucks'!AN18/'10   Trucks'!T18,0)","v":0},{"$f":"IF(B18=\"D\",L18*M18,0)","v":0},{"$f":"'10   Trucks'!$L$15:$L$76","v":0},{"$f":"IF(N18>0,O18/N18,0)","v":0},{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\",LEFT(J18,2)=\"Ex\"),VLOOKUP(J18,Equipment[],Equipment!$L$2)\n+VLOOKUP(J18,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J18,2)=\"Ld\",LEFT(J18,2)=\"Sh\"),VLOOKUP(J18,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J18,2)=\"Ex\",VLOOKUP(J18,Equipment[],Equipment!$BB$2)*VLOOKUP(J18,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T18>0,S18/T18,0)","v":0},{"$f":"IF(U18>0,S18/U18,0)","v":0},{"$f":"IF(V18>0,S18/V18,0)","v":0},{"$f":"IF(W18>0,S18/W18,0)","v":0},{"$f":"IF(X18>0,S18/X18,0)","v":0},{"$f":"IF(Y18>0,S18/Y18,0)","v":0},{"$f":"IF(Z18>0,S18/Z18,0)","v":0},{"$f":"IF(AA18>0,S18/AA18,0)","v":0},{"$f":"IF(AB18>0,S18/AB18,0)","v":0},{"$f":"IF(AC18>0,S18/AC18,0)","v":0},{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D18,2)=\"Tk\",VLOOKUP(D18,Equipment[],Equipment!$L$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BS$2),0)","v":0},0,0,{"$f":"MAX(AF18,AN18)*(Q18+$AR$14*AO18)","v":0},{"$f":"MAX(AG18,AN18)*(Q18+$AS$14*AO18)","v":0},{"$f":"MAX(AH18,AN18)*(Q18+$AT$14*AO18)","v":0},{"$f":"MAX(AI18,AN18)*(Q18+$AU$14*AO18)","v":0},{"$f":"MAX(AJ18,AN18)*(Q18+$AV$14*AO18)","v":0},{"$f":"MAX(AK18,AN18)*(Q18+$AW$14*AO18)","v":0},{"$f":"MAX(AL18,AN18)*(Q18+$AX$14*AO18)","v":0},{"$f":"MAX(AM18,AN18)*(Q18+$AY$14*AO18)","v":0},{"$f":"MIN(AP18:AY18)","v":0},0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J19","v":"--"},{"$f":"IF(LEFT(D19,2)=\"Tk\",\nVLOOKUP(D19,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B19=\"D\",'10   Trucks'!AN19/'10   Trucks'!T19,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\",LEFT(J19,2)=\"Ex\"),VLOOKUP(J19,Equipment[],Equipment!$L$2)\n+VLOOKUP(J19,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J19,2)=\"Ld\",LEFT(J19,2)=\"Sh\"),VLOOKUP(J19,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J19,2)=\"Ex\",VLOOKUP(J19,Equipment[],Equipment!$BB$2)*VLOOKUP(J19,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D19,2)=\"Tk\",VLOOKUP(D19,Equipment[],Equipment!$L$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J20","v":"--"},{"$f":"IF(LEFT(D20,2)=\"Tk\",\nVLOOKUP(D20,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B20=\"D\",'10   Trucks'!AN20/'10   Trucks'!T20,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\",LEFT(J20,2)=\"Ex\"),VLOOKUP(J20,Equipment[],Equipment!$L$2)\n+VLOOKUP(J20,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J20,2)=\"Ld\",LEFT(J20,2)=\"Sh\"),VLOOKUP(J20,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J20,2)=\"Ex\",VLOOKUP(J20,Equipment[],Equipment!$BB$2)*VLOOKUP(J20,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D20,2)=\"Tk\",VLOOKUP(D20,Equipment[],Equipment!$L$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J21","v":"--"},{"$f":"IF(LEFT(D21,2)=\"Tk\",\nVLOOKUP(D21,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B21=\"D\",'10   Trucks'!AN21/'10   Trucks'!T21,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\",LEFT(J21,2)=\"Ex\"),VLOOKUP(J21,Equipment[],Equipment!$L$2)\n+VLOOKUP(J21,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J21,2)=\"Ld\",LEFT(J21,2)=\"Sh\"),VLOOKUP(J21,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J21,2)=\"Ex\",VLOOKUP(J21,Equipment[],Equipment!$BB$2)*VLOOKUP(J21,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D21,2)=\"Tk\",VLOOKUP(D21,Equipment[],Equipment!$L$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J22","v":"--"},{"$f":"IF(LEFT(D22,2)=\"Tk\",\nVLOOKUP(D22,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B22=\"D\",'10   Trucks'!AN22/'10   Trucks'!T22,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\",LEFT(J22,2)=\"Ex\"),VLOOKUP(J22,Equipment[],Equipment!$L$2)\n+VLOOKUP(J22,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J22,2)=\"Ld\",LEFT(J22,2)=\"Sh\"),VLOOKUP(J22,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J22,2)=\"Ex\",VLOOKUP(J22,Equipment[],Equipment!$BB$2)*VLOOKUP(J22,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D22,2)=\"Tk\",VLOOKUP(D22,Equipment[],Equipment!$L$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'10   Trucks'!J23","v":"--"},{"$f":"IF(LEFT(D23,2)=\"Tk\",\nVLOOKUP(D23,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B23=\"D\",'10   Trucks'!AN23/'10   Trucks'!T23,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\",LEFT(J23,2)=\"Ex\"),VLOOKUP(J23,Equipment[],Equipment!$L$2)\n+VLOOKUP(J23,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J23,2)=\"Ld\",LEFT(J23,2)=\"Sh\"),VLOOKUP(J23,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J23,2)=\"Ex\",VLOOKUP(J23,Equipment[],Equipment!$BB$2)*VLOOKUP(J23,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D23,2)=\"Tk\",VLOOKUP(D23,Equipment[],Equipment!$L$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J24","v":"--"},{"$f":"IF(LEFT(D24,2)=\"Tk\",\nVLOOKUP(D24,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B24=\"D\",'10   Trucks'!AN24/'10   Trucks'!T24,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\",LEFT(J24,2)=\"Ex\"),VLOOKUP(J24,Equipment[],Equipment!$L$2)\n+VLOOKUP(J24,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J24,2)=\"Ld\",LEFT(J24,2)=\"Sh\"),VLOOKUP(J24,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J24,2)=\"Ex\",VLOOKUP(J24,Equipment[],Equipment!$BB$2)*VLOOKUP(J24,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D24,2)=\"Tk\",VLOOKUP(D24,Equipment[],Equipment!$L$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J25","v":"--"},{"$f":"IF(LEFT(D25,2)=\"Tk\",\nVLOOKUP(D25,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B25=\"D\",'10   Trucks'!AN25/'10   Trucks'!T25,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\",LEFT(J25,2)=\"Ex\"),VLOOKUP(J25,Equipment[],Equipment!$L$2)\n+VLOOKUP(J25,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J25,2)=\"Ld\",LEFT(J25,2)=\"Sh\"),VLOOKUP(J25,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J25,2)=\"Ex\",VLOOKUP(J25,Equipment[],Equipment!$BB$2)*VLOOKUP(J25,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D25,2)=\"Tk\",VLOOKUP(D25,Equipment[],Equipment!$L$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"'10   Trucks'!J26","v":"--"},{"$f":"IF(LEFT(D26,2)=\"Tk\",\nVLOOKUP(D26,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B26=\"D\",'10   Trucks'!AN26/'10   Trucks'!T26,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\",LEFT(J26,2)=\"Ex\"),VLOOKUP(J26,Equipment[],Equipment!$L$2)\n+VLOOKUP(J26,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J26,2)=\"Ld\",LEFT(J26,2)=\"Sh\"),VLOOKUP(J26,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J26,2)=\"Ex\",VLOOKUP(J26,Equipment[],Equipment!$BB$2)*VLOOKUP(J26,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D26,2)=\"Tk\",VLOOKUP(D26,Equipment[],Equipment!$L$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J27","v":"--"},{"$f":"IF(LEFT(D27,2)=\"Tk\",\nVLOOKUP(D27,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B27=\"D\",'10   Trucks'!AN27/'10   Trucks'!T27,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\",LEFT(J27,2)=\"Ex\"),VLOOKUP(J27,Equipment[],Equipment!$L$2)\n+VLOOKUP(J27,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J27,2)=\"Ld\",LEFT(J27,2)=\"Sh\"),VLOOKUP(J27,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J27,2)=\"Ex\",VLOOKUP(J27,Equipment[],Equipment!$BB$2)*VLOOKUP(J27,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D27,2)=\"Tk\",VLOOKUP(D27,Equipment[],Equipment!$L$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J28","v":"--"},{"$f":"IF(LEFT(D28,2)=\"Tk\",\nVLOOKUP(D28,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B28=\"D\",'10   Trucks'!AN28/'10   Trucks'!T28,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\",LEFT(J28,2)=\"Ex\"),VLOOKUP(J28,Equipment[],Equipment!$L$2)\n+VLOOKUP(J28,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J28,2)=\"Ld\",LEFT(J28,2)=\"Sh\"),VLOOKUP(J28,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J28,2)=\"Ex\",VLOOKUP(J28,Equipment[],Equipment!$BB$2)*VLOOKUP(J28,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D28,2)=\"Tk\",VLOOKUP(D28,Equipment[],Equipment!$L$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J29","v":"--"},{"$f":"IF(LEFT(D29,2)=\"Tk\",\nVLOOKUP(D29,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B29=\"D\",'10   Trucks'!AN29/'10   Trucks'!T29,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\",LEFT(J29,2)=\"Ex\"),VLOOKUP(J29,Equipment[],Equipment!$L$2)\n+VLOOKUP(J29,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J29,2)=\"Ld\",LEFT(J29,2)=\"Sh\"),VLOOKUP(J29,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J29,2)=\"Ex\",VLOOKUP(J29,Equipment[],Equipment!$BB$2)*VLOOKUP(J29,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D29,2)=\"Tk\",VLOOKUP(D29,Equipment[],Equipment!$L$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'10   Trucks'!J30","v":"--"},{"$f":"IF(LEFT(D30,2)=\"Tk\",\nVLOOKUP(D30,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B30=\"D\",'10   Trucks'!AN30/'10   Trucks'!T30,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\",LEFT(J30,2)=\"Ex\"),VLOOKUP(J30,Equipment[],Equipment!$L$2)\n+VLOOKUP(J30,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J30,2)=\"Ld\",LEFT(J30,2)=\"Sh\"),VLOOKUP(J30,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J30,2)=\"Ex\",VLOOKUP(J30,Equipment[],Equipment!$BB$2)*VLOOKUP(J30,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D30,2)=\"Tk\",VLOOKUP(D30,Equipment[],Equipment!$L$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J31","v":"--"},{"$f":"IF(LEFT(D31,2)=\"Tk\",\nVLOOKUP(D31,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B31=\"D\",'10   Trucks'!AN31/'10   Trucks'!T31,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\",LEFT(J31,2)=\"Ex\"),VLOOKUP(J31,Equipment[],Equipment!$L$2)\n+VLOOKUP(J31,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J31,2)=\"Ld\",LEFT(J31,2)=\"Sh\"),VLOOKUP(J31,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J31,2)=\"Ex\",VLOOKUP(J31,Equipment[],Equipment!$BB$2)*VLOOKUP(J31,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D31,2)=\"Tk\",VLOOKUP(D31,Equipment[],Equipment!$L$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J32","v":"--"},{"$f":"IF(LEFT(D32,2)=\"Tk\",\nVLOOKUP(D32,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B32=\"D\",'10   Trucks'!AN32/'10   Trucks'!T32,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\",LEFT(J32,2)=\"Ex\"),VLOOKUP(J32,Equipment[],Equipment!$L$2)\n+VLOOKUP(J32,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J32,2)=\"Ld\",LEFT(J32,2)=\"Sh\"),VLOOKUP(J32,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J32,2)=\"Ex\",VLOOKUP(J32,Equipment[],Equipment!$BB$2)*VLOOKUP(J32,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D32,2)=\"Tk\",VLOOKUP(D32,Equipment[],Equipment!$L$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J33","v":"--"},{"$f":"IF(LEFT(D33,2)=\"Tk\",\nVLOOKUP(D33,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B33=\"D\",'10   Trucks'!AN33/'10   Trucks'!T33,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\",LEFT(J33,2)=\"Ex\"),VLOOKUP(J33,Equipment[],Equipment!$L$2)\n+VLOOKUP(J33,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J33,2)=\"Ld\",LEFT(J33,2)=\"Sh\"),VLOOKUP(J33,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J33,2)=\"Ex\",VLOOKUP(J33,Equipment[],Equipment!$BB$2)*VLOOKUP(J33,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D33,2)=\"Tk\",VLOOKUP(D33,Equipment[],Equipment!$L$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J34","v":"--"},{"$f":"IF(LEFT(D34,2)=\"Tk\",\nVLOOKUP(D34,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B34=\"D\",'10   Trucks'!AN34/'10   Trucks'!T34,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\",LEFT(J34,2)=\"Ex\"),VLOOKUP(J34,Equipment[],Equipment!$L$2)\n+VLOOKUP(J34,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J34,2)=\"Ld\",LEFT(J34,2)=\"Sh\"),VLOOKUP(J34,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J34,2)=\"Ex\",VLOOKUP(J34,Equipment[],Equipment!$BB$2)*VLOOKUP(J34,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D34,2)=\"Tk\",VLOOKUP(D34,Equipment[],Equipment!$L$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J35","v":"--"},{"$f":"IF(LEFT(D35,2)=\"Tk\",\nVLOOKUP(D35,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B35=\"D\",'10   Trucks'!AN35/'10   Trucks'!T35,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\",LEFT(J35,2)=\"Ex\"),VLOOKUP(J35,Equipment[],Equipment!$L$2)\n+VLOOKUP(J35,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J35,2)=\"Ld\",LEFT(J35,2)=\"Sh\"),VLOOKUP(J35,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J35,2)=\"Ex\",VLOOKUP(J35,Equipment[],Equipment!$BB$2)*VLOOKUP(J35,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D35,2)=\"Tk\",VLOOKUP(D35,Equipment[],Equipment!$L$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'10   Trucks'!J36","v":"--"},{"$f":"IF(LEFT(D36,2)=\"Tk\",\nVLOOKUP(D36,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B36=\"D\",'10   Trucks'!AN36/'10   Trucks'!T36,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\",LEFT(J36,2)=\"Ex\"),VLOOKUP(J36,Equipment[],Equipment!$L$2)\n+VLOOKUP(J36,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J36,2)=\"Ld\",LEFT(J36,2)=\"Sh\"),VLOOKUP(J36,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J36,2)=\"Ex\",VLOOKUP(J36,Equipment[],Equipment!$BB$2)*VLOOKUP(J36,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D36,2)=\"Tk\",VLOOKUP(D36,Equipment[],Equipment!$L$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J37","v":"Sh1"},{"$f":"IF(LEFT(D37,2)=\"Tk\",\nVLOOKUP(D37,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$76","v":5},{"$f":"IF(B37=\"D\",'10   Trucks'!AN37/'10   Trucks'!T37,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$76","v":11.46432988947352},5.0952577286548975,{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\",LEFT(J37,2)=\"Ex\"),VLOOKUP(J37,Equipment[],Equipment!$L$2)\n+VLOOKUP(J37,Equipment[],Equipment!$BS$2),0)","v":538.15386363636367},{"$f":"IF(OR(LEFT(J37,2)=\"Ld\",LEFT(J37,2)=\"Sh\"),VLOOKUP(J37,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J37,2)=\"Ex\",VLOOKUP(J37,Equipment[],Equipment!$BB$2)*VLOOKUP(J37,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$76","v":119623.81481481482},3674.6587376800117,3062.215614733343,5511.9881065200179,4899.5449835733489,4287.1018606266807,3674.6587376800117,3062.215614733343,2449.7724917866744,1837.3293688400058,1224.8862458933372,32.553720863434265,39.064465036121121,21.702480575622843,24.415290647575699,27.903189311515082,32.553720863434265,39.064465036121121,48.830581295151397,65.107441726868529,97.661162590302794,{"$f":"'10   Trucks'!$P$15:$P$76","v":38.334140407097507},{"$f":"IF(LEFT(D37,2)=\"Tk\",VLOOKUP(D37,Equipment[],Equipment!$L$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BS$2),0)","v":246.51096590909091},77328.381643548273,69171.787833956856,105677.73958069323,96227.953601644913,86778.167622596608,77328.381643548273,69171.787833956856,74427.461031475905,83186.916360674339,100705.82701907119,69171.787833956856,5,5]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J38","v":"Sh1"},{"$f":"IF(LEFT(D38,2)=\"Tk\",\nVLOOKUP(D38,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$76","v":5},{"$f":"IF(B38=\"D\",'10   Trucks'!AN38/'10   Trucks'!T38,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$76","v":9.9559203015000612},4.4248534673333602,{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\",LEFT(J38,2)=\"Ex\"),VLOOKUP(J38,Equipment[],Equipment!$L$2)\n+VLOOKUP(J38,Equipment[],Equipment!$BS$2),0)","v":538.15386363636367},{"$f":"IF(OR(LEFT(J38,2)=\"Ld\",LEFT(J38,2)=\"Sh\"),VLOOKUP(J38,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J38,2)=\"Ex\",VLOOKUP(J38,Equipment[],Equipment!$BB$2)*VLOOKUP(J38,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$76","v":114889.4074074074},3526.1682433024826,2820.9345946419862,6347.1028379444688,5641.8691892839724,4936.6355406234761,4231.4018919629789,3526.1682433024826,2820.9345946419862,2115.7009459814894,1410.4672973209931,32.581941495737055,40.727426869671319,18.10107860874281,20.36371343483566,23.272815354097897,27.151617913114215,32.581941495737055,40.727426869671319,54.30323582622843,81.454853739342639,{"$f":"'10   Trucks'!$P$15:$P$76","v":36.816972286511188},{"$f":"IF(LEFT(D38,2)=\"Tk\",VLOOKUP(D38,Equipment[],Equipment!$L$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BS$2),0)","v":246.51096590909091},65192.132884359446,62076.651472419224,101495.28248514386,92419.495084947761,83343.707684751658,74267.920284555541,65192.132884359446,62076.651472419224,69382.525514379595,83994.273598300308,62076.651472419224,4,4]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J39","v":"Sh1"},{"$f":"IF(LEFT(D39,2)=\"Tk\",\nVLOOKUP(D39,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$76","v":5},{"$f":"IF(B39=\"D\",'10   Trucks'!AN39/'10   Trucks'!T39,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$76","v":4.0500000000000007},1.8000000000000003,{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\",LEFT(J39,2)=\"Ex\"),VLOOKUP(J39,Equipment[],Equipment!$L$2)\n+VLOOKUP(J39,Equipment[],Equipment!$BS$2),0)","v":538.15386363636367},{"$f":"IF(OR(LEFT(J39,2)=\"Ld\",LEFT(J39,2)=\"Sh\"),VLOOKUP(J39,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J39,2)=\"Ex\",VLOOKUP(J39,Equipment[],Equipment!$BB$2)*VLOOKUP(J39,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$76","v":28732.6},3467.2839506172827,1733.6419753086413,15602.777777777774,13869.135802469131,12135.49382716049,10401.851851851849,8668.2098765432074,6934.5679012345654,5200.9259259259243,3467.2839506172827,8.2867744347516492,16.573548869503298,1.8415054299448108,2.0716936086879123,2.3676498385004714,2.7622581449172166,3.3147097739006597,4.1433872173758246,5.5245162898344331,8.2867744347516492,{"$f":"'10   Trucks'!$P$15:$P$76","v":9.2075271497240525},{"$f":"IF(LEFT(D39,2)=\"Tk\",VLOOKUP(D39,Equipment[],Equipment!$L$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BS$2),0)","v":246.51096590909091},9494.5791327860243,13004.680898652068,25382.874011974607,23113.117600661953,20843.3611893493,18573.604778036643,16303.848366723989,14034.091955411333,11764.335544098678,9494.5791327860243,9494.5791327860243,2,2]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J40","v":"Sh1"},{"$f":"IF(LEFT(D40,2)=\"Tk\",\nVLOOKUP(D40,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$76","v":5},{"$f":"IF(B40=\"D\",'10   Trucks'!AN40/'10   Trucks'!T40,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$76","v":9.9559203015000612},4.4248534673333602,{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\",LEFT(J40,2)=\"Ex\"),VLOOKUP(J40,Equipment[],Equipment!$L$2)\n+VLOOKUP(J40,Equipment[],Equipment!$BS$2),0)","v":538.15386363636367},{"$f":"IF(OR(LEFT(J40,2)=\"Ld\",LEFT(J40,2)=\"Sh\"),VLOOKUP(J40,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J40,2)=\"Ex\",VLOOKUP(J40,Equipment[],Equipment!$BB$2)*VLOOKUP(J40,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$76","v":62443.723333333342},3526.1682433024826,2820.9345946419862,6347.1028379444688,5641.8691892839724,4936.6355406234761,4231.4018919629789,3526.1682433024826,2820.9345946419862,2115.7009459814894,1410.4672973209931,17.708662498432233,22.135828123040291,9.8381458324623523,11.067914061520145,12.649044641737309,14.757218748693528,17.708662498432233,22.135828123040291,29.514437497387057,44.271656246080582,{"$f":"'10   Trucks'!$P$15:$P$76","v":20.010450774434755},{"$f":"IF(LEFT(D40,2)=\"Tk\",VLOOKUP(D40,Equipment[],Equipment!$L$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BS$2),0)","v":246.51096590909091},35432.679140778469,33739.37891643773,55163.861335507376,50231.065786825151,45298.270238142926,40365.474689460694,35432.679140778469,33739.37891643773,37710.206059505937,45651.860345642344,33739.37891643773,4,4]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J41","v":"Sh1"},{"$f":"IF(LEFT(D41,2)=\"Tk\",\nVLOOKUP(D41,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$76","v":5},{"$f":"IF(B41=\"D\",'10   Trucks'!AN41/'10   Trucks'!T41,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$76","v":18.65082709532302},8.2892564868102312,{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\",LEFT(J41,2)=\"Ex\"),VLOOKUP(J41,Equipment[],Equipment!$L$2)\n+VLOOKUP(J41,Equipment[],Equipment!$BS$2),0)","v":538.15386363636367},{"$f":"IF(OR(LEFT(J41,2)=\"Ld\",LEFT(J41,2)=\"Sh\"),VLOOKUP(J41,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J41,2)=\"Ex\",VLOOKUP(J41,Equipment[],Equipment!$BB$2)*VLOOKUP(J41,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$76","v":76780.08},3388.1205201803714,3011.6626846047743,3388.1205201803714,3011.6626846047743,2635.2048490291777,2258.7470134535806,1882.2891778779838,1505.8313423023872,1129.3735067267903,752.91567115119358,22.661555143236907,25.494249536141524,22.661555143236907,25.494249536141524,29.136285184161739,33.992332714855365,40.790799257826443,50.988499072283048,67.984665429710731,101.9769981445661,{"$f":"'10   Trucks'!$P$15:$P$76","v":24.60461883567741},{"$f":"IF(LEFT(D41,2)=\"Tk\",VLOOKUP(D41,Equipment[],Equipment!$L$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BS$2),0)","v":246.51096590909091},67828.845884790499,63996.725514637255,67828.845884790499,63996.725514637255,65956.701070120704,68570.001810765301,72228.62284766775,77716.554403021379,86863.106995277471,105156.21217978965,63996.725514637255,8,8]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'10   Trucks'!J42","v":"Sh1"},{"$f":"IF(LEFT(D42,2)=\"Tk\",\nVLOOKUP(D42,Equipment[],Equipment!$AS$2),\n0)","v":50},{"$f":"'10   Trucks'!$T$15:$T$76","v":5},{"$f":"IF(B42=\"D\",'10   Trucks'!AN42/'10   Trucks'!T42,0)","v":0.45},2.25,{"$f":"'10   Trucks'!$L$15:$L$76","v":9.9559203015000612},4.4248534673333602,{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\",LEFT(J42,2)=\"Ex\"),VLOOKUP(J42,Equipment[],Equipment!$L$2)\n+VLOOKUP(J42,Equipment[],Equipment!$BS$2),0)","v":538.15386363636367},{"$f":"IF(OR(LEFT(J42,2)=\"Ld\",LEFT(J42,2)=\"Sh\"),VLOOKUP(J42,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J42,2)=\"Ex\",VLOOKUP(J42,Equipment[],Equipment!$BB$2)*VLOOKUP(J42,Equipment[],Equipment!$BD$2),\n0))","v":28.084999999999997},{"$f":"'10   Trucks'!$K$15:$K$76","v":16133.333333333334},3526.1682433024826,2820.9345946419862,6347.1028379444688,5641.8691892839724,4936.6355406234761,4231.4018919629789,3526.1682433024826,2820.9345946419862,2115.7009459814894,1410.4672973209931,4.5753158159644229,5.7191447699555287,2.541842119980235,2.8595723849777643,3.2680827256888731,3.8127631799703527,4.5753158159644229,5.7191447699555287,7.6255263599407055,11.438289539911057,{"$f":"'10   Trucks'!$P$15:$P$76","v":5.1700195834075133},{"$f":"IF(LEFT(D42,2)=\"Tk\",VLOOKUP(D42,Equipment[],Equipment!$L$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BS$2),0)","v":246.51096590909091},9154.598620259927,8717.1074603099205,14252.464705358734,12977.998184084032,11703.53166280933,10429.065141534627,9154.598620259927,8717.1074603099205,9743.0340785256794,11794.887314957192,8717.1074603099205,4,4]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'10   Trucks'!J43","v":"--"},{"$f":"IF(LEFT(D43,2)=\"Tk\",\nVLOOKUP(D43,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B43=\"D\",'10   Trucks'!AN43/'10   Trucks'!T43,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\",LEFT(J43,2)=\"Ex\"),VLOOKUP(J43,Equipment[],Equipment!$L$2)\n+VLOOKUP(J43,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J43,2)=\"Ld\",LEFT(J43,2)=\"Sh\"),VLOOKUP(J43,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J43,2)=\"Ex\",VLOOKUP(J43,Equipment[],Equipment!$BB$2)*VLOOKUP(J43,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D43,2)=\"Tk\",VLOOKUP(D43,Equipment[],Equipment!$L$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'10   Trucks'!J44","v":"--"},{"$f":"IF(LEFT(D44,2)=\"Tk\",\nVLOOKUP(D44,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B44=\"D\",'10   Trucks'!AN44/'10   Trucks'!T44,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\",LEFT(J44,2)=\"Ex\"),VLOOKUP(J44,Equipment[],Equipment!$L$2)\n+VLOOKUP(J44,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J44,2)=\"Ld\",LEFT(J44,2)=\"Sh\"),VLOOKUP(J44,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J44,2)=\"Ex\",VLOOKUP(J44,Equipment[],Equipment!$BB$2)*VLOOKUP(J44,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D44,2)=\"Tk\",VLOOKUP(D44,Equipment[],Equipment!$L$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'10   Trucks'!J45","v":"--"},{"$f":"IF(LEFT(D45,2)=\"Tk\",\nVLOOKUP(D45,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B45=\"D\",'10   Trucks'!AN45/'10   Trucks'!T45,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\",LEFT(J45,2)=\"Ex\"),VLOOKUP(J45,Equipment[],Equipment!$L$2)\n+VLOOKUP(J45,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J45,2)=\"Ld\",LEFT(J45,2)=\"Sh\"),VLOOKUP(J45,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J45,2)=\"Ex\",VLOOKUP(J45,Equipment[],Equipment!$BB$2)*VLOOKUP(J45,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D45,2)=\"Tk\",VLOOKUP(D45,Equipment[],Equipment!$L$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'10   Trucks'!J46","v":"--"},{"$f":"IF(LEFT(D46,2)=\"Tk\",\nVLOOKUP(D46,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B46=\"D\",'10   Trucks'!AN46/'10   Trucks'!T46,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\",LEFT(J46,2)=\"Ex\"),VLOOKUP(J46,Equipment[],Equipment!$L$2)\n+VLOOKUP(J46,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J46,2)=\"Ld\",LEFT(J46,2)=\"Sh\"),VLOOKUP(J46,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J46,2)=\"Ex\",VLOOKUP(J46,Equipment[],Equipment!$BB$2)*VLOOKUP(J46,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D46,2)=\"Tk\",VLOOKUP(D46,Equipment[],Equipment!$L$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J47","v":"--"},{"$f":"IF(LEFT(D47,2)=\"Tk\",\nVLOOKUP(D47,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B47=\"D\",'10   Trucks'!AN47/'10   Trucks'!T47,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\",LEFT(J47,2)=\"Ex\"),VLOOKUP(J47,Equipment[],Equipment!$L$2)\n+VLOOKUP(J47,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J47,2)=\"Ld\",LEFT(J47,2)=\"Sh\"),VLOOKUP(J47,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J47,2)=\"Ex\",VLOOKUP(J47,Equipment[],Equipment!$BB$2)*VLOOKUP(J47,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D47,2)=\"Tk\",VLOOKUP(D47,Equipment[],Equipment!$L$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J48","v":"--"},{"$f":"IF(LEFT(D48,2)=\"Tk\",\nVLOOKUP(D48,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B48=\"D\",'10   Trucks'!AN48/'10   Trucks'!T48,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\",LEFT(J48,2)=\"Ex\"),VLOOKUP(J48,Equipment[],Equipment!$L$2)\n+VLOOKUP(J48,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J48,2)=\"Ld\",LEFT(J48,2)=\"Sh\"),VLOOKUP(J48,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J48,2)=\"Ex\",VLOOKUP(J48,Equipment[],Equipment!$BB$2)*VLOOKUP(J48,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D48,2)=\"Tk\",VLOOKUP(D48,Equipment[],Equipment!$L$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J49","v":"--"},{"$f":"IF(LEFT(D49,2)=\"Tk\",\nVLOOKUP(D49,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B49=\"D\",'10   Trucks'!AN49/'10   Trucks'!T49,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\",LEFT(J49,2)=\"Ex\"),VLOOKUP(J49,Equipment[],Equipment!$L$2)\n+VLOOKUP(J49,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J49,2)=\"Ld\",LEFT(J49,2)=\"Sh\"),VLOOKUP(J49,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J49,2)=\"Ex\",VLOOKUP(J49,Equipment[],Equipment!$BB$2)*VLOOKUP(J49,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D49,2)=\"Tk\",VLOOKUP(D49,Equipment[],Equipment!$L$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J50","v":"--"},{"$f":"IF(LEFT(D50,2)=\"Tk\",\nVLOOKUP(D50,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B50=\"D\",'10   Trucks'!AN50/'10   Trucks'!T50,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\",LEFT(J50,2)=\"Ex\"),VLOOKUP(J50,Equipment[],Equipment!$L$2)\n+VLOOKUP(J50,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J50,2)=\"Ld\",LEFT(J50,2)=\"Sh\"),VLOOKUP(J50,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J50,2)=\"Ex\",VLOOKUP(J50,Equipment[],Equipment!$BB$2)*VLOOKUP(J50,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D50,2)=\"Tk\",VLOOKUP(D50,Equipment[],Equipment!$L$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J51","v":"--"},{"$f":"IF(LEFT(D51,2)=\"Tk\",\nVLOOKUP(D51,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B51=\"D\",'10   Trucks'!AN51/'10   Trucks'!T51,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\",LEFT(J51,2)=\"Ex\"),VLOOKUP(J51,Equipment[],Equipment!$L$2)\n+VLOOKUP(J51,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J51,2)=\"Ld\",LEFT(J51,2)=\"Sh\"),VLOOKUP(J51,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J51,2)=\"Ex\",VLOOKUP(J51,Equipment[],Equipment!$BB$2)*VLOOKUP(J51,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D51,2)=\"Tk\",VLOOKUP(D51,Equipment[],Equipment!$L$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J52","v":"--"},{"$f":"IF(LEFT(D52,2)=\"Tk\",\nVLOOKUP(D52,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B52=\"D\",'10   Trucks'!AN52/'10   Trucks'!T52,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\",LEFT(J52,2)=\"Ex\"),VLOOKUP(J52,Equipment[],Equipment!$L$2)\n+VLOOKUP(J52,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J52,2)=\"Ld\",LEFT(J52,2)=\"Sh\"),VLOOKUP(J52,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J52,2)=\"Ex\",VLOOKUP(J52,Equipment[],Equipment!$BB$2)*VLOOKUP(J52,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D52,2)=\"Tk\",VLOOKUP(D52,Equipment[],Equipment!$L$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J53","v":"--"},{"$f":"IF(LEFT(D53,2)=\"Tk\",\nVLOOKUP(D53,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B53=\"D\",'10   Trucks'!AN53/'10   Trucks'!T53,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\",LEFT(J53,2)=\"Ex\"),VLOOKUP(J53,Equipment[],Equipment!$L$2)\n+VLOOKUP(J53,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J53,2)=\"Ld\",LEFT(J53,2)=\"Sh\"),VLOOKUP(J53,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J53,2)=\"Ex\",VLOOKUP(J53,Equipment[],Equipment!$BB$2)*VLOOKUP(J53,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D53,2)=\"Tk\",VLOOKUP(D53,Equipment[],Equipment!$L$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J54","v":"--"},{"$f":"IF(LEFT(D54,2)=\"Tk\",\nVLOOKUP(D54,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B54=\"D\",'10   Trucks'!AN54/'10   Trucks'!T54,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\",LEFT(J54,2)=\"Ex\"),VLOOKUP(J54,Equipment[],Equipment!$L$2)\n+VLOOKUP(J54,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J54,2)=\"Ld\",LEFT(J54,2)=\"Sh\"),VLOOKUP(J54,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J54,2)=\"Ex\",VLOOKUP(J54,Equipment[],Equipment!$BB$2)*VLOOKUP(J54,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D54,2)=\"Tk\",VLOOKUP(D54,Equipment[],Equipment!$L$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J55","v":"--"},{"$f":"IF(LEFT(D55,2)=\"Tk\",\nVLOOKUP(D55,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B55=\"D\",'10   Trucks'!AN55/'10   Trucks'!T55,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\",LEFT(J55,2)=\"Ex\"),VLOOKUP(J55,Equipment[],Equipment!$L$2)\n+VLOOKUP(J55,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J55,2)=\"Ld\",LEFT(J55,2)=\"Sh\"),VLOOKUP(J55,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J55,2)=\"Ex\",VLOOKUP(J55,Equipment[],Equipment!$BB$2)*VLOOKUP(J55,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D55,2)=\"Tk\",VLOOKUP(D55,Equipment[],Equipment!$L$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J56","v":"--"},{"$f":"IF(LEFT(D56,2)=\"Tk\",\nVLOOKUP(D56,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B56=\"D\",'10   Trucks'!AN56/'10   Trucks'!T56,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\",LEFT(J56,2)=\"Ex\"),VLOOKUP(J56,Equipment[],Equipment!$L$2)\n+VLOOKUP(J56,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J56,2)=\"Ld\",LEFT(J56,2)=\"Sh\"),VLOOKUP(J56,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J56,2)=\"Ex\",VLOOKUP(J56,Equipment[],Equipment!$BB$2)*VLOOKUP(J56,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D56,2)=\"Tk\",VLOOKUP(D56,Equipment[],Equipment!$L$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J57","v":"--"},{"$f":"IF(LEFT(D57,2)=\"Tk\",\nVLOOKUP(D57,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B57=\"D\",'10   Trucks'!AN57/'10   Trucks'!T57,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\",LEFT(J57,2)=\"Ex\"),VLOOKUP(J57,Equipment[],Equipment!$L$2)\n+VLOOKUP(J57,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J57,2)=\"Ld\",LEFT(J57,2)=\"Sh\"),VLOOKUP(J57,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J57,2)=\"Ex\",VLOOKUP(J57,Equipment[],Equipment!$BB$2)*VLOOKUP(J57,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D57,2)=\"Tk\",VLOOKUP(D57,Equipment[],Equipment!$L$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'10   Trucks'!J58","v":"--"},{"$f":"IF(LEFT(D58,2)=\"Tk\",\nVLOOKUP(D58,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B58=\"D\",'10   Trucks'!AN58/'10   Trucks'!T58,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\",LEFT(J58,2)=\"Ex\"),VLOOKUP(J58,Equipment[],Equipment!$L$2)\n+VLOOKUP(J58,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J58,2)=\"Ld\",LEFT(J58,2)=\"Sh\"),VLOOKUP(J58,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J58,2)=\"Ex\",VLOOKUP(J58,Equipment[],Equipment!$BB$2)*VLOOKUP(J58,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D58,2)=\"Tk\",VLOOKUP(D58,Equipment[],Equipment!$L$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J59","v":"--"},{"$f":"IF(LEFT(D59,2)=\"Tk\",\nVLOOKUP(D59,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B59=\"D\",'10   Trucks'!AN59/'10   Trucks'!T59,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\",LEFT(J59,2)=\"Ex\"),VLOOKUP(J59,Equipment[],Equipment!$L$2)\n+VLOOKUP(J59,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J59,2)=\"Ld\",LEFT(J59,2)=\"Sh\"),VLOOKUP(J59,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J59,2)=\"Ex\",VLOOKUP(J59,Equipment[],Equipment!$BB$2)*VLOOKUP(J59,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D59,2)=\"Tk\",VLOOKUP(D59,Equipment[],Equipment!$L$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J60","v":"--"},{"$f":"IF(LEFT(D60,2)=\"Tk\",\nVLOOKUP(D60,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B60=\"D\",'10   Trucks'!AN60/'10   Trucks'!T60,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\",LEFT(J60,2)=\"Ex\"),VLOOKUP(J60,Equipment[],Equipment!$L$2)\n+VLOOKUP(J60,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J60,2)=\"Ld\",LEFT(J60,2)=\"Sh\"),VLOOKUP(J60,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J60,2)=\"Ex\",VLOOKUP(J60,Equipment[],Equipment!$BB$2)*VLOOKUP(J60,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D60,2)=\"Tk\",VLOOKUP(D60,Equipment[],Equipment!$L$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J61","v":"--"},{"$f":"IF(LEFT(D61,2)=\"Tk\",\nVLOOKUP(D61,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B61=\"D\",'10   Trucks'!AN61/'10   Trucks'!T61,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\",LEFT(J61,2)=\"Ex\"),VLOOKUP(J61,Equipment[],Equipment!$L$2)\n+VLOOKUP(J61,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J61,2)=\"Ld\",LEFT(J61,2)=\"Sh\"),VLOOKUP(J61,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J61,2)=\"Ex\",VLOOKUP(J61,Equipment[],Equipment!$BB$2)*VLOOKUP(J61,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D61,2)=\"Tk\",VLOOKUP(D61,Equipment[],Equipment!$L$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J62","v":"--"},{"$f":"IF(LEFT(D62,2)=\"Tk\",\nVLOOKUP(D62,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B62=\"D\",'10   Trucks'!AN62/'10   Trucks'!T62,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\",LEFT(J62,2)=\"Ex\"),VLOOKUP(J62,Equipment[],Equipment!$L$2)\n+VLOOKUP(J62,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J62,2)=\"Ld\",LEFT(J62,2)=\"Sh\"),VLOOKUP(J62,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J62,2)=\"Ex\",VLOOKUP(J62,Equipment[],Equipment!$BB$2)*VLOOKUP(J62,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D62,2)=\"Tk\",VLOOKUP(D62,Equipment[],Equipment!$L$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J63","v":"--"},{"$f":"IF(LEFT(D63,2)=\"Tk\",\nVLOOKUP(D63,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B63=\"D\",'10   Trucks'!AN63/'10   Trucks'!T63,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\",LEFT(J63,2)=\"Ex\"),VLOOKUP(J63,Equipment[],Equipment!$L$2)\n+VLOOKUP(J63,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J63,2)=\"Ld\",LEFT(J63,2)=\"Sh\"),VLOOKUP(J63,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J63,2)=\"Ex\",VLOOKUP(J63,Equipment[],Equipment!$BB$2)*VLOOKUP(J63,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D63,2)=\"Tk\",VLOOKUP(D63,Equipment[],Equipment!$L$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J64","v":"--"},{"$f":"IF(LEFT(D64,2)=\"Tk\",\nVLOOKUP(D64,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B64=\"D\",'10   Trucks'!AN64/'10   Trucks'!T64,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\",LEFT(J64,2)=\"Ex\"),VLOOKUP(J64,Equipment[],Equipment!$L$2)\n+VLOOKUP(J64,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J64,2)=\"Ld\",LEFT(J64,2)=\"Sh\"),VLOOKUP(J64,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J64,2)=\"Ex\",VLOOKUP(J64,Equipment[],Equipment!$BB$2)*VLOOKUP(J64,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D64,2)=\"Tk\",VLOOKUP(D64,Equipment[],Equipment!$L$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J65","v":"--"},{"$f":"IF(LEFT(D65,2)=\"Tk\",\nVLOOKUP(D65,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B65=\"D\",'10   Trucks'!AN65/'10   Trucks'!T65,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\",LEFT(J65,2)=\"Ex\"),VLOOKUP(J65,Equipment[],Equipment!$L$2)\n+VLOOKUP(J65,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J65,2)=\"Ld\",LEFT(J65,2)=\"Sh\"),VLOOKUP(J65,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J65,2)=\"Ex\",VLOOKUP(J65,Equipment[],Equipment!$BB$2)*VLOOKUP(J65,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D65,2)=\"Tk\",VLOOKUP(D65,Equipment[],Equipment!$L$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J66","v":"--"},{"$f":"IF(LEFT(D66,2)=\"Tk\",\nVLOOKUP(D66,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B66=\"D\",'10   Trucks'!AN66/'10   Trucks'!T66,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\",LEFT(J66,2)=\"Ex\"),VLOOKUP(J66,Equipment[],Equipment!$L$2)\n+VLOOKUP(J66,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J66,2)=\"Ld\",LEFT(J66,2)=\"Sh\"),VLOOKUP(J66,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J66,2)=\"Ex\",VLOOKUP(J66,Equipment[],Equipment!$BB$2)*VLOOKUP(J66,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D66,2)=\"Tk\",VLOOKUP(D66,Equipment[],Equipment!$L$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J67","v":"--"},{"$f":"IF(LEFT(D67,2)=\"Tk\",\nVLOOKUP(D67,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B67=\"D\",'10   Trucks'!AN67/'10   Trucks'!T67,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\",LEFT(J67,2)=\"Ex\"),VLOOKUP(J67,Equipment[],Equipment!$L$2)\n+VLOOKUP(J67,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J67,2)=\"Ld\",LEFT(J67,2)=\"Sh\"),VLOOKUP(J67,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J67,2)=\"Ex\",VLOOKUP(J67,Equipment[],Equipment!$BB$2)*VLOOKUP(J67,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D67,2)=\"Tk\",VLOOKUP(D67,Equipment[],Equipment!$L$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J68","v":"--"},{"$f":"IF(LEFT(D68,2)=\"Tk\",\nVLOOKUP(D68,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B68=\"D\",'10   Trucks'!AN68/'10   Trucks'!T68,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\",LEFT(J68,2)=\"Ex\"),VLOOKUP(J68,Equipment[],Equipment!$L$2)\n+VLOOKUP(J68,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J68,2)=\"Ld\",LEFT(J68,2)=\"Sh\"),VLOOKUP(J68,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J68,2)=\"Ex\",VLOOKUP(J68,Equipment[],Equipment!$BB$2)*VLOOKUP(J68,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D68,2)=\"Tk\",VLOOKUP(D68,Equipment[],Equipment!$L$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J69","v":"--"},{"$f":"IF(LEFT(D69,2)=\"Tk\",\nVLOOKUP(D69,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B69=\"D\",'10   Trucks'!AN69/'10   Trucks'!T69,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\",LEFT(J69,2)=\"Ex\"),VLOOKUP(J69,Equipment[],Equipment!$L$2)\n+VLOOKUP(J69,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J69,2)=\"Ld\",LEFT(J69,2)=\"Sh\"),VLOOKUP(J69,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J69,2)=\"Ex\",VLOOKUP(J69,Equipment[],Equipment!$BB$2)*VLOOKUP(J69,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D69,2)=\"Tk\",VLOOKUP(D69,Equipment[],Equipment!$L$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J70","v":"--"},{"$f":"IF(LEFT(D70,2)=\"Tk\",\nVLOOKUP(D70,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B70=\"D\",'10   Trucks'!AN70/'10   Trucks'!T70,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\",LEFT(J70,2)=\"Ex\"),VLOOKUP(J70,Equipment[],Equipment!$L$2)\n+VLOOKUP(J70,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J70,2)=\"Ld\",LEFT(J70,2)=\"Sh\"),VLOOKUP(J70,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J70,2)=\"Ex\",VLOOKUP(J70,Equipment[],Equipment!$BB$2)*VLOOKUP(J70,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D70,2)=\"Tk\",VLOOKUP(D70,Equipment[],Equipment!$L$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J71","v":"--"},{"$f":"IF(LEFT(D71,2)=\"Tk\",\nVLOOKUP(D71,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B71=\"D\",'10   Trucks'!AN71/'10   Trucks'!T71,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\",LEFT(J71,2)=\"Ex\"),VLOOKUP(J71,Equipment[],Equipment!$L$2)\n+VLOOKUP(J71,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J71,2)=\"Ld\",LEFT(J71,2)=\"Sh\"),VLOOKUP(J71,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J71,2)=\"Ex\",VLOOKUP(J71,Equipment[],Equipment!$BB$2)*VLOOKUP(J71,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D71,2)=\"Tk\",VLOOKUP(D71,Equipment[],Equipment!$L$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J72","v":"--"},{"$f":"IF(LEFT(D72,2)=\"Tk\",\nVLOOKUP(D72,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B72=\"D\",'10   Trucks'!AN72/'10   Trucks'!T72,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\",LEFT(J72,2)=\"Ex\"),VLOOKUP(J72,Equipment[],Equipment!$L$2)\n+VLOOKUP(J72,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J72,2)=\"Ld\",LEFT(J72,2)=\"Sh\"),VLOOKUP(J72,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J72,2)=\"Ex\",VLOOKUP(J72,Equipment[],Equipment!$BB$2)*VLOOKUP(J72,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D72,2)=\"Tk\",VLOOKUP(D72,Equipment[],Equipment!$L$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J73","v":"--"},{"$f":"IF(LEFT(D73,2)=\"Tk\",\nVLOOKUP(D73,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B73=\"D\",'10   Trucks'!AN73/'10   Trucks'!T73,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\",LEFT(J73,2)=\"Ex\"),VLOOKUP(J73,Equipment[],Equipment!$L$2)\n+VLOOKUP(J73,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J73,2)=\"Ld\",LEFT(J73,2)=\"Sh\"),VLOOKUP(J73,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J73,2)=\"Ex\",VLOOKUP(J73,Equipment[],Equipment!$BB$2)*VLOOKUP(J73,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D73,2)=\"Tk\",VLOOKUP(D73,Equipment[],Equipment!$L$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J74","v":"--"},{"$f":"IF(LEFT(D74,2)=\"Tk\",\nVLOOKUP(D74,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B74=\"D\",'10   Trucks'!AN74/'10   Trucks'!T74,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\",LEFT(J74,2)=\"Ex\"),VLOOKUP(J74,Equipment[],Equipment!$L$2)\n+VLOOKUP(J74,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J74,2)=\"Ld\",LEFT(J74,2)=\"Sh\"),VLOOKUP(J74,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J74,2)=\"Ex\",VLOOKUP(J74,Equipment[],Equipment!$BB$2)*VLOOKUP(J74,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D74,2)=\"Tk\",VLOOKUP(D74,Equipment[],Equipment!$L$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J75","v":"--"},{"$f":"IF(LEFT(D75,2)=\"Tk\",\nVLOOKUP(D75,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B75=\"D\",'10   Trucks'!AN75/'10   Trucks'!T75,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\",LEFT(J75,2)=\"Ex\"),VLOOKUP(J75,Equipment[],Equipment!$L$2)\n+VLOOKUP(J75,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J75,2)=\"Ld\",LEFT(J75,2)=\"Sh\"),VLOOKUP(J75,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J75,2)=\"Ex\",VLOOKUP(J75,Equipment[],Equipment!$BB$2)*VLOOKUP(J75,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D75,2)=\"Tk\",VLOOKUP(D75,Equipment[],Equipment!$L$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'10   Trucks'!J76","v":"--"},{"$f":"IF(LEFT(D76,2)=\"Tk\",\nVLOOKUP(D76,Equipment[],Equipment!$AS$2),\n0)","v":0},{"$f":"'10   Trucks'!$T$15:$T$76","v":0},{"$f":"IF(B76=\"D\",'10   Trucks'!AN76/'10   Trucks'!T76,0)","v":0},0,{"$f":"'10   Trucks'!$L$15:$L$76","v":0},0,{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\",LEFT(J76,2)=\"Ex\"),VLOOKUP(J76,Equipment[],Equipment!$L$2)\n+VLOOKUP(J76,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"IF(OR(LEFT(J76,2)=\"Ld\",LEFT(J76,2)=\"Sh\"),VLOOKUP(J76,Equipment[],Equipment!$AZ$2),\nIF(LEFT(J76,2)=\"Ex\",VLOOKUP(J76,Equipment[],Equipment!$BB$2)*VLOOKUP(J76,Equipment[],Equipment!$BD$2),\n0))","v":0},{"$f":"'10   Trucks'!$K$15:$K$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'10   Trucks'!$P$15:$P$76","v":0},{"$f":"IF(LEFT(D76,2)=\"Tk\",VLOOKUP(D76,Equipment[],Equipment!$L$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"20 Scraper Optimization","index":25,"n_rows":76,"n_cols":40,"rows_kept":76,"cut":false,"hidden":false,"merged":[[12,15,12,24],[12,26,12,36],[4,4,5,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Emma Mine"}]
[null,null,null,null,"Scraper Optimization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stockpile Spreadsheet Worksheet #20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44512}]
[null,null,null,null,"Notes and Assumptions"]
[null,null,null,null,"This sheet calculates the most efficient number of scrapers (up to 10 or maximum) per dozer. The dozer assists scrapers for rough grading at waste rock stockpiles. See the calculation sheet for more information. "]
[]
[null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Task Time for X Scrapers (hr)",null,null,null,null,null,null,null,null,null,null,"Cost of Using X Scrapers per Dozer ($)"]
[{"$f":"'3   Material'!A14","v":"Item"},{"$f":"'3   Material'!B14","v":"Activity"},{"$f":"'3   Material'!C14","v":"Material"},{"$f":"'3   Material'!D14","v":"Eq"},"ID","Task Description","Source Location 1","Destination Location 2","Equipment","Scraper R/T Task Time (min)","Pusher Cycle Time (min/cycle)","Max Number of Scrapers per Dozer","Dozer Type","Dozer Cost ($/hr)","Task Time for one Scraper (hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,"Scrapers Cost ($/hr)","Max Scrapers Round Up","Max Scrapers Round Down",9,8,7,6,5,4,3,2,1,"Lowest Cost ($)","Optimum Number of Scrapers Per Dozer","Optimum Number of Scrapers Per Dozer Within Max"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T15","v":0},{"$f":"'12 Scrapers'!U15","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",\nIF(K15>0,J15/K15,1),\n0)","v":0},{"$f":"IF(AND(B15=\"A\",C15=\"a\",LEFT(D15,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A15,\"0\"),\"-\",\"A-\",C15,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M15,2)=\"Dz\",VLOOKUP(M15,Equipment[],Equipment!$L$2)\n+VLOOKUP(M15,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB15","v":0},{"$f":"IF(L15>0,O15/ROUNDUP(L15,0),0)","v":0},{"$f":"IF(L15>0,O15/ROUNDDOWN(L15,0),0)","v":0},{"$f":"O15/$R$14","v":0},{"$f":"O15/$S$14","v":0},{"$f":"O15/$T$14","v":0},{"$f":"O15/$U$14","v":0},{"$f":"O15/$V$14","v":0},{"$f":"O15/$W$14","v":0},{"$f":"O15/$X$14","v":0},{"$f":"O15/$Y$14","v":0},{"$f":"IF(LEFT(D15,2)=\"Sc\",VLOOKUP(D15,Equipment[],Equipment!$L$2)\n+VLOOKUP(D15,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"(P15*ROUNDUP(L15,0)*Z15)+(P15*N15)","v":0},{"$f":"(Q15*ROUNDDOWN(L15,0)*Z15)+(Q15*N15)","v":0},{"$f":"(R15*$AC$14*Z15)+(R15*N15)","v":0},{"$f":"(S15*$AD$14*Z15)+(S15*N15)","v":0},{"$f":"(T15*$AE$14*Z15)+(T15*N15)","v":0},{"$f":"(U15*$AF$14*Z15)+(U15*N15)","v":0},{"$f":"(V15*$AG$14*Z15)+(V15*N15)","v":0},{"$f":"(W15*$AH$14*Z15)+(W15*N15)","v":0},{"$f":"(X15*$AI$14*Z15)+(X15*N15)","v":0},{"$f":"(Y15*$AJ$14*Z15)+(Y15*N15)","v":0},{"$f":"(O15*$AK$14*Z15)+(O15*N15)","v":0},{"$f":"MIN(AA15:AK15)","v":0},{"$f":"IF(AND(B15=\"A\",LEFT(D15,2)=\"Sc\"),\nIF(AC15<AD15,9,\nIF(AD15<AE15,8,\nIF(AE15<AF15,7,\nIF(AF15<AG15,6,\nIF(AG15<AH15,5,\nIF(AH15<AI15,4,\nIF(AI15<AJ15,3,\nIF(AJ15<AK15,2,1)))))))),\n0)","v":0},{"$f":"IF(AM15<L15,AM15,\nIF(AA15>=AB15,ROUNDDOWN(L15,0),\nIF(AA15<AB15,ROUNDUP(L15,0),0)))","v":0}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 657G"},{"$f":"'12 Scrapers'!T16","v":2.8478785630853993},{"$f":"'12 Scrapers'!U16","v":1.44},{"$f":"IF(LEFT(D16,2)=\"Sc\",\nIF(K16>0,J16/K16,1),\n0)","v":1.977693446587083},{"$f":"IF(AND(B16=\"A\",C16=\"a\",LEFT(D16,2)=\"Sc\"),\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz1\"))=1,\"Dz1\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz2\"))=1,\"Dz2\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz3\"))=1,\"Dz3\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz4\"))=1,\"Dz4\",\nIF(\nCOUNTIF($E$15:$E$75,CONCATENATE(TEXT(A16,\"0\"),\"-\",\"A-\",C16,\"-\",\"Dz5\"))=1,\"Dz5\",\n0))))),\n0)","v":0},{"$f":"IF(LEFT(M16,2)=\"Dz\",VLOOKUP(M16,Equipment[],Equipment!$L$2)\n+VLOOKUP(M16,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB16","v":4479.6380090497732},{"$f":"IF(L16>0,O16/ROUNDUP(L16,0),0)","v":2239.8190045248866},{"$f":"IF(L16>0,O16/ROUNDDOWN(L16,0),0)","v":4479.6380090497732},{"$f":"O16/$R$14","v":497.73755656108591},{"$f":"O16/$S$14","v":559.95475113122166},{"$f":"O16/$T$14","v":639.94828700711048},{"$f":"O16/$U$14","v":746.60633484162884},{"$f":"O16/$V$14","v":895.92760180995469},{"$f":"O16/$W$14","v":1119.9095022624433},{"$f":"O16/$X$14","v":1493.2126696832577},{"$f":"O16/$Y$14","v":2239.8190045248866},{"$f":"IF(LEFT(D16,2)=\"Sc\",VLOOKUP(D16,Equipment[],Equipment!$L$2)\n+VLOOKUP(D16,Equipment[],Equipment!$BS$2),0)","v":261.11863636363637},{"$f":"(P16*ROUNDUP(L16,0)*Z16)+(P16*N16)","v":1169716.9683257916},{"$f":"(Q16*ROUNDDOWN(L16,0)*Z16)+(Q16*N16)","v":1169716.9683257916},{"$f":"(R16*$AC$14*Z16)+(R16*N16)","v":1169716.9683257916},{"$f":"(S16*$AD$14*Z16)+(S16*N16)","v":1169716.9683257916},{"$f":"(T16*$AE$14*Z16)+(T16*N16)","v":1169716.9683257916},{"$f":"(U16*$AF$14*Z16)+(U16*N16)","v":1169716.9683257916},{"$f":"(V16*$AG$14*Z16)+(V16*N16)","v":1169716.9683257916},{"$f":"(W16*$AH$14*Z16)+(W16*N16)","v":1169716.9683257916},{"$f":"(X16*$AI$14*Z16)+(X16*N16)","v":1169716.9683257916},{"$f":"(Y16*$AJ$14*Z16)+(Y16*N16)","v":1169716.9683257916},{"$f":"(O16*$AK$14*Z16)+(O16*N16)","v":1169716.9683257916},{"$f":"MIN(AA16:AK16)","v":1169716.9683257916},{"$f":"IF(AND(B16=\"A\",LEFT(D16,2)=\"Sc\"),\nIF(AC16<AD16,9,\nIF(AD16<AE16,8,\nIF(AE16<AF16,7,\nIF(AF16<AG16,6,\nIF(AG16<AH16,5,\nIF(AH16<AI16,4,\nIF(AI16<AJ16,3,\nIF(AJ16<AK16,2,1)))))))),\n0)","v":1},{"$f":"IF(AM16<L16,AM16,\nIF(AA16>=AB16,ROUNDDOWN(L16,0),\nIF(AA16<AB16,ROUNDUP(L16,0),0)))","v":1}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T17","v":0},{"$f":"'12 Scrapers'!U17","v":0},0,0,{"$f":"IF(LEFT(M17,2)=\"Dz\",VLOOKUP(M17,Equipment[],Equipment!$L$2)\n+VLOOKUP(M17,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB17","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D17,2)=\"Sc\",VLOOKUP(D17,Equipment[],Equipment!$L$2)\n+VLOOKUP(D17,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T18","v":0},{"$f":"'12 Scrapers'!U18","v":0},0,0,{"$f":"IF(LEFT(M18,2)=\"Dz\",VLOOKUP(M18,Equipment[],Equipment!$L$2)\n+VLOOKUP(M18,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB18","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D18,2)=\"Sc\",VLOOKUP(D18,Equipment[],Equipment!$L$2)\n+VLOOKUP(D18,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T19","v":0},{"$f":"'12 Scrapers'!U19","v":0},0,0,{"$f":"IF(LEFT(M19,2)=\"Dz\",VLOOKUP(M19,Equipment[],Equipment!$L$2)\n+VLOOKUP(M19,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB19","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D19,2)=\"Sc\",VLOOKUP(D19,Equipment[],Equipment!$L$2)\n+VLOOKUP(D19,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T20","v":0},{"$f":"'12 Scrapers'!U20","v":0},0,0,{"$f":"IF(LEFT(M20,2)=\"Dz\",VLOOKUP(M20,Equipment[],Equipment!$L$2)\n+VLOOKUP(M20,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB20","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D20,2)=\"Sc\",VLOOKUP(D20,Equipment[],Equipment!$L$2)\n+VLOOKUP(D20,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T21","v":0},{"$f":"'12 Scrapers'!U21","v":0},0,0,{"$f":"IF(LEFT(M21,2)=\"Dz\",VLOOKUP(M21,Equipment[],Equipment!$L$2)\n+VLOOKUP(M21,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB21","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D21,2)=\"Sc\",VLOOKUP(D21,Equipment[],Equipment!$L$2)\n+VLOOKUP(D21,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T22","v":0},{"$f":"'12 Scrapers'!U22","v":0},0,0,{"$f":"IF(LEFT(M22,2)=\"Dz\",VLOOKUP(M22,Equipment[],Equipment!$L$2)\n+VLOOKUP(M22,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB22","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D22,2)=\"Sc\",VLOOKUP(D22,Equipment[],Equipment!$L$2)\n+VLOOKUP(D22,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD Multi-shank (w/ MSR-359H)"},{"$f":"'12 Scrapers'!T23","v":0},{"$f":"'12 Scrapers'!U23","v":0},0,0,{"$f":"IF(LEFT(M23,2)=\"Dz\",VLOOKUP(M23,Equipment[],Equipment!$L$2)\n+VLOOKUP(M23,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB23","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D23,2)=\"Sc\",VLOOKUP(D23,Equipment[],Equipment!$L$2)\n+VLOOKUP(D23,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T24","v":0},{"$f":"'12 Scrapers'!U24","v":0},0,0,{"$f":"IF(LEFT(M24,2)=\"Dz\",VLOOKUP(M24,Equipment[],Equipment!$L$2)\n+VLOOKUP(M24,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB24","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D24,2)=\"Sc\",VLOOKUP(D24,Equipment[],Equipment!$L$2)\n+VLOOKUP(D24,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T25","v":0},{"$f":"'12 Scrapers'!U25","v":0},0,0,{"$f":"IF(LEFT(M25,2)=\"Dz\",VLOOKUP(M25,Equipment[],Equipment!$L$2)\n+VLOOKUP(M25,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB25","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D25,2)=\"Sc\",VLOOKUP(D25,Equipment[],Equipment!$L$2)\n+VLOOKUP(D25,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D9T, SU Blade"},{"$f":"'12 Scrapers'!T26","v":0},{"$f":"'12 Scrapers'!U26","v":0},0,0,{"$f":"IF(LEFT(M26,2)=\"Dz\",VLOOKUP(M26,Equipment[],Equipment!$L$2)\n+VLOOKUP(M26,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB26","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D26,2)=\"Sc\",VLOOKUP(D26,Equipment[],Equipment!$L$2)\n+VLOOKUP(D26,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T27","v":0},{"$f":"'12 Scrapers'!U27","v":0},0,0,{"$f":"IF(LEFT(M27,2)=\"Dz\",VLOOKUP(M27,Equipment[],Equipment!$L$2)\n+VLOOKUP(M27,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB27","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D27,2)=\"Sc\",VLOOKUP(D27,Equipment[],Equipment!$L$2)\n+VLOOKUP(D27,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T28","v":0},{"$f":"'12 Scrapers'!U28","v":0},0,0,{"$f":"IF(LEFT(M28,2)=\"Dz\",VLOOKUP(M28,Equipment[],Equipment!$L$2)\n+VLOOKUP(M28,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB28","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D28,2)=\"Sc\",VLOOKUP(D28,Equipment[],Equipment!$L$2)\n+VLOOKUP(D28,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T29","v":0},{"$f":"'12 Scrapers'!U29","v":0},0,0,{"$f":"IF(LEFT(M29,2)=\"Dz\",VLOOKUP(M29,Equipment[],Equipment!$L$2)\n+VLOOKUP(M29,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB29","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D29,2)=\"Sc\",VLOOKUP(D29,Equipment[],Equipment!$L$2)\n+VLOOKUP(D29,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat D11T CD"},{"$f":"'12 Scrapers'!T30","v":0},{"$f":"'12 Scrapers'!U30","v":0},0,0,{"$f":"IF(LEFT(M30,2)=\"Dz\",VLOOKUP(M30,Equipment[],Equipment!$L$2)\n+VLOOKUP(M30,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB30","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D30,2)=\"Sc\",VLOOKUP(D30,Equipment[],Equipment!$L$2)\n+VLOOKUP(D30,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T31","v":0},{"$f":"'12 Scrapers'!U31","v":0},0,0,{"$f":"IF(LEFT(M31,2)=\"Dz\",VLOOKUP(M31,Equipment[],Equipment!$L$2)\n+VLOOKUP(M31,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D31,2)=\"Sc\",VLOOKUP(D31,Equipment[],Equipment!$L$2)\n+VLOOKUP(D31,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T32","v":0},{"$f":"'12 Scrapers'!U32","v":0},0,0,{"$f":"IF(LEFT(M32,2)=\"Dz\",VLOOKUP(M32,Equipment[],Equipment!$L$2)\n+VLOOKUP(M32,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB32","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D32,2)=\"Sc\",VLOOKUP(D32,Equipment[],Equipment!$L$2)\n+VLOOKUP(D32,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T33","v":0},{"$f":"'12 Scrapers'!U33","v":0},0,0,{"$f":"IF(LEFT(M33,2)=\"Dz\",VLOOKUP(M33,Equipment[],Equipment!$L$2)\n+VLOOKUP(M33,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D33,2)=\"Sc\",VLOOKUP(D33,Equipment[],Equipment!$L$2)\n+VLOOKUP(D33,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T34","v":0},{"$f":"'12 Scrapers'!U34","v":0},0,0,{"$f":"IF(LEFT(M34,2)=\"Dz\",VLOOKUP(M34,Equipment[],Equipment!$L$2)\n+VLOOKUP(M34,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D34,2)=\"Sc\",VLOOKUP(D34,Equipment[],Equipment!$L$2)\n+VLOOKUP(D34,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T35","v":0},{"$f":"'12 Scrapers'!U35","v":0},0,0,{"$f":"IF(LEFT(M35,2)=\"Dz\",VLOOKUP(M35,Equipment[],Equipment!$L$2)\n+VLOOKUP(M35,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB35","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D35,2)=\"Sc\",VLOOKUP(D35,Equipment[],Equipment!$L$2)\n+VLOOKUP(D35,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Hitachi EX3600-5"},{"$f":"'12 Scrapers'!T36","v":0},{"$f":"'12 Scrapers'!U36","v":0},0,0,{"$f":"IF(LEFT(M36,2)=\"Dz\",VLOOKUP(M36,Equipment[],Equipment!$L$2)\n+VLOOKUP(M36,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB36","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D36,2)=\"Sc\",VLOOKUP(D36,Equipment[],Equipment!$L$2)\n+VLOOKUP(D36,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T37","v":0},{"$f":"'12 Scrapers'!U37","v":0},0,0,{"$f":"IF(LEFT(M37,2)=\"Dz\",VLOOKUP(M37,Equipment[],Equipment!$L$2)\n+VLOOKUP(M37,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D37,2)=\"Sc\",VLOOKUP(D37,Equipment[],Equipment!$L$2)\n+VLOOKUP(D37,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T38","v":0},{"$f":"'12 Scrapers'!U38","v":0},0,0,{"$f":"IF(LEFT(M38,2)=\"Dz\",VLOOKUP(M38,Equipment[],Equipment!$L$2)\n+VLOOKUP(M38,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB38","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D38,2)=\"Sc\",VLOOKUP(D38,Equipment[],Equipment!$L$2)\n+VLOOKUP(D38,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T39","v":0},{"$f":"'12 Scrapers'!U39","v":0},0,0,{"$f":"IF(LEFT(M39,2)=\"Dz\",VLOOKUP(M39,Equipment[],Equipment!$L$2)\n+VLOOKUP(M39,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB39","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D39,2)=\"Sc\",VLOOKUP(D39,Equipment[],Equipment!$L$2)\n+VLOOKUP(D39,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T40","v":0},{"$f":"'12 Scrapers'!U40","v":0},0,0,{"$f":"IF(LEFT(M40,2)=\"Dz\",VLOOKUP(M40,Equipment[],Equipment!$L$2)\n+VLOOKUP(M40,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB40","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D40,2)=\"Sc\",VLOOKUP(D40,Equipment[],Equipment!$L$2)\n+VLOOKUP(D40,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T41","v":0},{"$f":"'12 Scrapers'!U41","v":0},0,0,{"$f":"IF(LEFT(M41,2)=\"Dz\",VLOOKUP(M41,Equipment[],Equipment!$L$2)\n+VLOOKUP(M41,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D41,2)=\"Sc\",VLOOKUP(D41,Equipment[],Equipment!$L$2)\n+VLOOKUP(D41,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Komatsu 730E"},{"$f":"'12 Scrapers'!T42","v":0},{"$f":"'12 Scrapers'!U42","v":0},0,0,{"$f":"IF(LEFT(M42,2)=\"Dz\",VLOOKUP(M42,Equipment[],Equipment!$L$2)\n+VLOOKUP(M42,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D42,2)=\"Sc\",VLOOKUP(D42,Equipment[],Equipment!$L$2)\n+VLOOKUP(D42,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'12 Scrapers'!T43","v":0},{"$f":"'12 Scrapers'!U43","v":0},0,0,{"$f":"IF(LEFT(M43,2)=\"Dz\",VLOOKUP(M43,Equipment[],Equipment!$L$2)\n+VLOOKUP(M43,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D43,2)=\"Sc\",VLOOKUP(D43,Equipment[],Equipment!$L$2)\n+VLOOKUP(D43,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'12 Scrapers'!T44","v":0},{"$f":"'12 Scrapers'!U44","v":0},0,0,{"$f":"IF(LEFT(M44,2)=\"Dz\",VLOOKUP(M44,Equipment[],Equipment!$L$2)\n+VLOOKUP(M44,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D44,2)=\"Sc\",VLOOKUP(D44,Equipment[],Equipment!$L$2)\n+VLOOKUP(D44,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'12 Scrapers'!T45","v":0},{"$f":"'12 Scrapers'!U45","v":0},0,0,{"$f":"IF(LEFT(M45,2)=\"Dz\",VLOOKUP(M45,Equipment[],Equipment!$L$2)\n+VLOOKUP(M45,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB45","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D45,2)=\"Sc\",VLOOKUP(D45,Equipment[],Equipment!$L$2)\n+VLOOKUP(D45,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 16M - Final Grading"},{"$f":"'12 Scrapers'!T46","v":0},{"$f":"'12 Scrapers'!U46","v":0},0,0,{"$f":"IF(LEFT(M46,2)=\"Dz\",VLOOKUP(M46,Equipment[],Equipment!$L$2)\n+VLOOKUP(M46,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB46","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D46,2)=\"Sc\",VLOOKUP(D46,Equipment[],Equipment!$L$2)\n+VLOOKUP(D46,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T47","v":0},{"$f":"'12 Scrapers'!U47","v":0},0,0,{"$f":"IF(LEFT(M47,2)=\"Dz\",VLOOKUP(M47,Equipment[],Equipment!$L$2)\n+VLOOKUP(M47,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB47","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D47,2)=\"Sc\",VLOOKUP(D47,Equipment[],Equipment!$L$2)\n+VLOOKUP(D47,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T48","v":0},{"$f":"'12 Scrapers'!U48","v":0},0,0,{"$f":"IF(LEFT(M48,2)=\"Dz\",VLOOKUP(M48,Equipment[],Equipment!$L$2)\n+VLOOKUP(M48,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D48,2)=\"Sc\",VLOOKUP(D48,Equipment[],Equipment!$L$2)\n+VLOOKUP(D48,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T49","v":0},{"$f":"'12 Scrapers'!U49","v":0},0,0,{"$f":"IF(LEFT(M49,2)=\"Dz\",VLOOKUP(M49,Equipment[],Equipment!$L$2)\n+VLOOKUP(M49,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D49,2)=\"Sc\",VLOOKUP(D49,Equipment[],Equipment!$L$2)\n+VLOOKUP(D49,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T50","v":0},{"$f":"'12 Scrapers'!U50","v":0},0,0,{"$f":"IF(LEFT(M50,2)=\"Dz\",VLOOKUP(M50,Equipment[],Equipment!$L$2)\n+VLOOKUP(M50,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB50","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D50,2)=\"Sc\",VLOOKUP(D50,Equipment[],Equipment!$L$2)\n+VLOOKUP(D50,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T51","v":0},{"$f":"'12 Scrapers'!U51","v":0},0,0,{"$f":"IF(LEFT(M51,2)=\"Dz\",VLOOKUP(M51,Equipment[],Equipment!$L$2)\n+VLOOKUP(M51,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D51,2)=\"Sc\",VLOOKUP(D51,Equipment[],Equipment!$L$2)\n+VLOOKUP(D51,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T52","v":0},{"$f":"'12 Scrapers'!U52","v":0},0,0,{"$f":"IF(LEFT(M52,2)=\"Dz\",VLOOKUP(M52,Equipment[],Equipment!$L$2)\n+VLOOKUP(M52,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D52,2)=\"Sc\",VLOOKUP(D52,Equipment[],Equipment!$L$2)\n+VLOOKUP(D52,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T53","v":0},{"$f":"'12 Scrapers'!U53","v":0},0,0,{"$f":"IF(LEFT(M53,2)=\"Dz\",VLOOKUP(M53,Equipment[],Equipment!$L$2)\n+VLOOKUP(M53,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB53","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D53,2)=\"Sc\",VLOOKUP(D53,Equipment[],Equipment!$L$2)\n+VLOOKUP(D53,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T54","v":0},{"$f":"'12 Scrapers'!U54","v":0},0,0,{"$f":"IF(LEFT(M54,2)=\"Dz\",VLOOKUP(M54,Equipment[],Equipment!$L$2)\n+VLOOKUP(M54,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB54","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D54,2)=\"Sc\",VLOOKUP(D54,Equipment[],Equipment!$L$2)\n+VLOOKUP(D54,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T55","v":0},{"$f":"'12 Scrapers'!U55","v":0},0,0,{"$f":"IF(LEFT(M55,2)=\"Dz\",VLOOKUP(M55,Equipment[],Equipment!$L$2)\n+VLOOKUP(M55,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D55,2)=\"Sc\",VLOOKUP(D55,Equipment[],Equipment!$L$2)\n+VLOOKUP(D55,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T56","v":0},{"$f":"'12 Scrapers'!U56","v":0},0,0,{"$f":"IF(LEFT(M56,2)=\"Dz\",VLOOKUP(M56,Equipment[],Equipment!$L$2)\n+VLOOKUP(M56,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB56","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D56,2)=\"Sc\",VLOOKUP(D56,Equipment[],Equipment!$L$2)\n+VLOOKUP(D56,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T57","v":0},{"$f":"'12 Scrapers'!U57","v":0},0,0,{"$f":"IF(LEFT(M57,2)=\"Dz\",VLOOKUP(M57,Equipment[],Equipment!$L$2)\n+VLOOKUP(M57,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB57","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D57,2)=\"Sc\",VLOOKUP(D57,Equipment[],Equipment!$L$2)\n+VLOOKUP(D57,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$K$15:$K$95","v":"Cat 14M, Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"'12 Scrapers'!T58","v":0},{"$f":"'12 Scrapers'!U58","v":0},0,0,{"$f":"IF(LEFT(M58,2)=\"Dz\",VLOOKUP(M58,Equipment[],Equipment!$L$2)\n+VLOOKUP(M58,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB58","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D58,2)=\"Sc\",VLOOKUP(D58,Equipment[],Equipment!$L$2)\n+VLOOKUP(D58,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T59","v":0},{"$f":"'12 Scrapers'!U59","v":0},0,0,{"$f":"IF(LEFT(M59,2)=\"Dz\",VLOOKUP(M59,Equipment[],Equipment!$L$2)\n+VLOOKUP(M59,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB59","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D59,2)=\"Sc\",VLOOKUP(D59,Equipment[],Equipment!$L$2)\n+VLOOKUP(D59,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T60","v":0},{"$f":"'12 Scrapers'!U60","v":0},0,0,{"$f":"IF(LEFT(M60,2)=\"Dz\",VLOOKUP(M60,Equipment[],Equipment!$L$2)\n+VLOOKUP(M60,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB60","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D60,2)=\"Sc\",VLOOKUP(D60,Equipment[],Equipment!$L$2)\n+VLOOKUP(D60,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T61","v":0},{"$f":"'12 Scrapers'!U61","v":0},0,0,{"$f":"IF(LEFT(M61,2)=\"Dz\",VLOOKUP(M61,Equipment[],Equipment!$L$2)\n+VLOOKUP(M61,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB61","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D61,2)=\"Sc\",VLOOKUP(D61,Equipment[],Equipment!$L$2)\n+VLOOKUP(D61,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T62","v":0},{"$f":"'12 Scrapers'!U62","v":0},0,0,{"$f":"IF(LEFT(M62,2)=\"Dz\",VLOOKUP(M62,Equipment[],Equipment!$L$2)\n+VLOOKUP(M62,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB62","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D62,2)=\"Sc\",VLOOKUP(D62,Equipment[],Equipment!$L$2)\n+VLOOKUP(D62,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T63","v":0},{"$f":"'12 Scrapers'!U63","v":0},0,0,{"$f":"IF(LEFT(M63,2)=\"Dz\",VLOOKUP(M63,Equipment[],Equipment!$L$2)\n+VLOOKUP(M63,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB63","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D63,2)=\"Sc\",VLOOKUP(D63,Equipment[],Equipment!$L$2)\n+VLOOKUP(D63,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T64","v":0},{"$f":"'12 Scrapers'!U64","v":0},0,0,{"$f":"IF(LEFT(M64,2)=\"Dz\",VLOOKUP(M64,Equipment[],Equipment!$L$2)\n+VLOOKUP(M64,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB64","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D64,2)=\"Sc\",VLOOKUP(D64,Equipment[],Equipment!$L$2)\n+VLOOKUP(D64,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T65","v":0},{"$f":"'12 Scrapers'!U65","v":0},0,0,{"$f":"IF(LEFT(M65,2)=\"Dz\",VLOOKUP(M65,Equipment[],Equipment!$L$2)\n+VLOOKUP(M65,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB65","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D65,2)=\"Sc\",VLOOKUP(D65,Equipment[],Equipment!$L$2)\n+VLOOKUP(D65,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T66","v":0},{"$f":"'12 Scrapers'!U66","v":0},0,0,{"$f":"IF(LEFT(M66,2)=\"Dz\",VLOOKUP(M66,Equipment[],Equipment!$L$2)\n+VLOOKUP(M66,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB66","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D66,2)=\"Sc\",VLOOKUP(D66,Equipment[],Equipment!$L$2)\n+VLOOKUP(D66,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T67","v":0},{"$f":"'12 Scrapers'!U67","v":0},0,0,{"$f":"IF(LEFT(M67,2)=\"Dz\",VLOOKUP(M67,Equipment[],Equipment!$L$2)\n+VLOOKUP(M67,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB67","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D67,2)=\"Sc\",VLOOKUP(D67,Equipment[],Equipment!$L$2)\n+VLOOKUP(D67,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T68","v":0},{"$f":"'12 Scrapers'!U68","v":0},0,0,{"$f":"IF(LEFT(M68,2)=\"Dz\",VLOOKUP(M68,Equipment[],Equipment!$L$2)\n+VLOOKUP(M68,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB68","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D68,2)=\"Sc\",VLOOKUP(D68,Equipment[],Equipment!$L$2)\n+VLOOKUP(D68,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T69","v":0},{"$f":"'12 Scrapers'!U69","v":0},0,0,{"$f":"IF(LEFT(M69,2)=\"Dz\",VLOOKUP(M69,Equipment[],Equipment!$L$2)\n+VLOOKUP(M69,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB69","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D69,2)=\"Sc\",VLOOKUP(D69,Equipment[],Equipment!$L$2)\n+VLOOKUP(D69,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T70","v":0},{"$f":"'12 Scrapers'!U70","v":0},0,0,{"$f":"IF(LEFT(M70,2)=\"Dz\",VLOOKUP(M70,Equipment[],Equipment!$L$2)\n+VLOOKUP(M70,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB70","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D70,2)=\"Sc\",VLOOKUP(D70,Equipment[],Equipment!$L$2)\n+VLOOKUP(D70,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T71","v":0},{"$f":"'12 Scrapers'!U71","v":0},0,0,{"$f":"IF(LEFT(M71,2)=\"Dz\",VLOOKUP(M71,Equipment[],Equipment!$L$2)\n+VLOOKUP(M71,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D71,2)=\"Sc\",VLOOKUP(D71,Equipment[],Equipment!$L$2)\n+VLOOKUP(D71,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T72","v":0},{"$f":"'12 Scrapers'!U72","v":0},0,0,{"$f":"IF(LEFT(M72,2)=\"Dz\",VLOOKUP(M72,Equipment[],Equipment!$L$2)\n+VLOOKUP(M72,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB72","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D72,2)=\"Sc\",VLOOKUP(D72,Equipment[],Equipment!$L$2)\n+VLOOKUP(D72,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T73","v":0},{"$f":"'12 Scrapers'!U73","v":0},0,0,{"$f":"IF(LEFT(M73,2)=\"Dz\",VLOOKUP(M73,Equipment[],Equipment!$L$2)\n+VLOOKUP(M73,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB73","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D73,2)=\"Sc\",VLOOKUP(D73,Equipment[],Equipment!$L$2)\n+VLOOKUP(D73,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T74","v":0},{"$f":"'12 Scrapers'!U74","v":0},0,0,{"$f":"IF(LEFT(M74,2)=\"Dz\",VLOOKUP(M74,Equipment[],Equipment!$L$2)\n+VLOOKUP(M74,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB74","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D74,2)=\"Sc\",VLOOKUP(D74,Equipment[],Equipment!$L$2)\n+VLOOKUP(D74,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T75","v":0},{"$f":"'12 Scrapers'!U75","v":0},0,0,{"$f":"IF(LEFT(M75,2)=\"Dz\",VLOOKUP(M75,Equipment[],Equipment!$L$2)\n+VLOOKUP(M75,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB75","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D75,2)=\"Sc\",VLOOKUP(D75,Equipment[],Equipment!$L$2)\n+VLOOKUP(D75,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"'3   Material'!$K$15:$K$95","v":"-"},{"$f":"'12 Scrapers'!T76","v":0},{"$f":"'12 Scrapers'!U76","v":0},0,0,{"$f":"IF(LEFT(M76,2)=\"Dz\",VLOOKUP(M76,Equipment[],Equipment!$L$2)\n+VLOOKUP(M76,Equipment[],Equipment!$BS$2),0)","v":0},{"$f":"'12 Scrapers'!AB76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEFT(D76,2)=\"Sc\",VLOOKUP(D76,Equipment[],Equipment!$L$2)\n+VLOOKUP(D76,Equipment[],Equipment!$BS$2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"1 Full SiteVeg Maint","index":26,"n_rows":79,"n_cols":27,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,null,"Vegetation Maintenance Costs - Full site",null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #1"]
[null,null,null,null,null,"Based on observations of previously reclaimed areas, the annual vegetation failure is conservatively estimated to be 2% failure every year for a total of 12 years, starting the year reclamation is completed.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!C3","v":44512}]
[null,null,null,null,null,"Vegetation maintenance begins at each facility sub-area/location the year that reclamation is completed for that facility sub-area/location."]
[null,null,null,null,null,"May filter on equipement (D14) to show pertinent rows"]
[null,null,null,null,null,"Assumptions/Inputs: "]
[null,null,null,null,null,"Reclamation Start =","2027-01-01"]
[null,null,null,null,null,"Reclamation End =",{"$f":"G7+$G$9*365.25-1","v":"2043-12-31T06:00:00"}]
[null,null,null,null,null,"No. Years Reclamation =",{"$f":"15+2","v":17}]
[null,null,null,null,null,"No. Years Veg Maint =",12]
[null,null,null,null,null,"% loss per year =",0.02]
[]
[]
["Item","Activity","Material","Eq","ID","Description","Source Location 1","Destination Location 2","Total Area (ac)","Approx. Year Reclamation Start","Approx. Date Veg Maintenance Start","Approx. Date Veg Maintenance Complete","Number of Years of Veg Maintenance","% Loss Per Year","Veg Maint Area (ac)","Fuel Unit Cost ($/ac)","Veg Maint Unit Cost ($/ac)","Fuel Cost ($)","Veg Maint Cost ($)","Maint. Description",null,null,null,null,"Year O&M Start","Year Veg Maint Complete"]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Outslopes-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B15=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A15,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A15,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I15*N15*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P15*O15","v":0},{"$f":"Q15*O15","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sc2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-A-a-Sc2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B16=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A16,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A16,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I16*N16*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P16*O16","v":0},{"$f":"Q16*O16","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-A-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B17=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A17,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A17,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I17*N17*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Footprint-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B18=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A18,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A18,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I18*N18*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},{"$f":"P18*O18","v":0},{"$f":"Q18*O18","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-a-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B19=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A19,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A19,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I19*N19*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B20=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A20,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A20,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I20*N20*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-E-a-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Haul Roads-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B21=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A21,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A21,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I21*N21*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Entire Footprint-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B22=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A22,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A22,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I22*N22*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"E"},{"$f":"'3   Material'!$C$15:$C$95","v":"c"},{"$f":"'3   Material'!$D$15:$D$95","v":"Rp1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-E-c-Rp1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Rip-Unplanned Disturbance Area-Rough Graded Material"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B23=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A23,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A23,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I23*N23*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B24=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A24,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A24,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I24*N24*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B25=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A25,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A25,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I25*N25*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"a"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-B-a-Dz3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist Scraper Grading-Reclaimed Slope Area-Existing Ground"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B26=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A26,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A26,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I26*N26*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B27=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A27,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A27,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I27*N27*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B28=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A28,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A28,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I28*N28*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-B-f-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B29=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A29,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A29,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I29*N29*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"B"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Dz2"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-B-b-Dz2"},{"$f":"'3   Material'!$F$15:$F$95","v":"Dozer Assist-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B30=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A30,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A30,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I30*N30*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B31=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A31,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A31,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I31*N31*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B32=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A32,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A32,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I32*N32*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B33=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A33,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A33,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I33*N33*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B34=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A34,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A34,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I34*N34*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-C-f-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B35=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A35,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A35,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I35*N35*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"C"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Sh1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-C-b-Sh1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Load-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B36=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A36,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A36,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I36*N36*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B37=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A37,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A37,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I37*N37*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B38=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A38,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A38,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I38*N38*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1201},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1201-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Oak Grove Wash Fill Removal-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B39=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A39,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A39,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I39*N39*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B40=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A40,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A40,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I40*N40*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"f"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-D-f-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Collection Sump-Fill/Stockpile Material"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B41=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A41,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A41,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I41*N41*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"D"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Tk4"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-D-b-Tk4"},{"$f":"'3   Material'!$F$15:$F$95","v":"Haul-Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B42=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A42,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A42,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I42*N42*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B43=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A43,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A43,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I43*N43*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Entire Stockpile-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B44=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A44,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A44,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I44*N44*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Open Pit-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B45=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A45,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A45,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I45*N45*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"A"},{"$f":"'3   Material'!$C$15:$C$95","v":"d"},{"$f":"'3   Material'!$D$15:$D$95","v":"Mg1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-A-d-Mg1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade-Unplanned Disturbance Area-Placed Cover"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B46=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A46,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A46,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I46*N46*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B47=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A47,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A47,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I47*N47*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B48=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A48,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A48,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I48*N48*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B49=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A49,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A49,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I49*N49*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B50=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A50,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A50,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I50*N50*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B51=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A51,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A51,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I51*N51*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"J"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U2a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-J-e-U2a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Revegetate-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B52=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A52,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A52,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I52*N52*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"EMW Waste"},{"$f":"IF(B53=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A53,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A53,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I53*N53*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Entire Stockpile"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"6HW Waste"},{"$f":"IF(B54=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A54,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A54,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I54*N54*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Haul Roads"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Haul Roads"},{"$f":"IF(B55=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A55,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A55,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I55*N55*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Open Pit"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Emma Backfill Areas"},{"$f":"IF(B56=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A56,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A56,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I56*N56*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Collection Sump"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"OP-1"},{"$f":"IF(B57=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A57,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A57,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I57*N57*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"P"},{"$f":"'3   Material'!$C$15:$C$95","v":"b"},{"$f":"'3   Material'!$D$15:$D$95","v":"Comb1"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-P-b-Comb1"},{"$f":"'3   Material'!$F$15:$F$95","v":"Road Maintenance-Unplanned Disturbance Area"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"Allowance for Other Disturbed Areas"},{"$f":"IF(B58=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A58,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A58,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I58*N58*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B59=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A59,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A59,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I59*N59*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"F"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U3"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-F-e-U3"},{"$f":"'3   Material'!$F$15:$F$95","v":"Grade Benches-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B60=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A60,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A60,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I60*N60*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B61=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A61,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A61,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I61*N61*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"G"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U6"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-G-e-U6"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrains-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B62=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A62,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A62,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I62*N62*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B63=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A63,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A63,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I63*N63*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"Gb"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U7"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-Gb-e-U7"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Downdrain Dissipators-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B64=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A64,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A64,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I64*N64*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1002},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1002-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Outslopes-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"EMW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B65=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A65,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A65,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I65*N65*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1101},{"$f":"'3   Material'!$B$15:$B$95","v":"H"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U8a"},{"$f":"'3   Material'!$E$15:$E$95","v":"1101-H-e-U8a"},{"$f":"'3   Material'!$F$15:$F$95","v":"Construct Channels w/ Riprap-Reclaimed Slope Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"6HW Waste "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B66=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A66,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A66,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I66*N66*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1000},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1000-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" EMW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B67=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":74.146992653810841},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A67,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A67,Quantities[],Quantities!$AD$2)))","v":"2030-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2042-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I67*N67*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":17.795278236914601},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":852.45120624999993},79.306348014242431,15169.606398612224,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2030},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2042}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1100},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1100-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Stockpile-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" 6HW Waste"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B68=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":71.21244260789716},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A68,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A68,Quantities[],Quantities!$AD$2)))","v":"2029-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2041-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I68*N68*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":17.090986225895321},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":852.45120624999993},76.167603759393955,14569.231824266601,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2029},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2041}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1200},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1200-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Haul Roads-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Haul Roads"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B69=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":39.066428604224058},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A69,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A69,Quantities[],Quantities!$AD$2)))","v":"2030-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2042-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I69*N69*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":9.3759428650137728},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":852.45120624999993},41.784780092506054,7992.5338050120708,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2030},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2042}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1300},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1300-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Open Pit-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Emma Backfill Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B70=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":38.704787190082648},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A70,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A70,Quantities[],Quantities!$AD$2)))","v":"2030-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2042-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I70*N70*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":9.2891489256198359},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":852.45120624999993},41.397974656172735,7918.5462066805203,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2030},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2042}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1305},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1305-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Upper East-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B71=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":4.7264559228650143},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A71,Quantities[],Quantities!$AC$2)))","v":"2026-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A71,Quantities[],Quantities!$AD$2)))","v":"2026-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2038-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":11.997262149212867},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I71*N71*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.1340906148662282},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":852.45120624999993},5.0541825637597579,966.75691263952035,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2026},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2038}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1400},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1400-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Entire Footprint-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Soil Stockpile"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B72=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":8.3000000000000007},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A72,Quantities[],Quantities!$AC$2)))","v":"2031-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A72,Quantities[],Quantities!$AD$2)))","v":"2031-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2043-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I72*N72*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":1.992},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":852.45120624999993},8.8775372400000006,1698.0828028499998,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2031},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2043},{"$f":"Z72-2026","v":17}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1500},{"$f":"'3   Material'!$B$15:$B$95","v":"M"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U"},{"$f":"'3   Material'!$E$15:$E$95","v":"1500-M-e-U"},{"$f":"'3   Material'!$F$15:$F$95","v":"Post-Closure O&M-Unplanned Disturbance Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":" Allowance for Other Disturbed Areas"},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B73=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":10},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A73,Quantities[],Quantities!$AC$2)))","v":"2028-01-01"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A73,Quantities[],Quantities!$AD$2)))","v":"2030-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":"2042-12-31"},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":12},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0.02},{"$f":"I73*N73*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":2.4000000000000004},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":4.4565950000000001},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":852.45120624999993},10.695828000000002,2045.8828950000002,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":" 2% of veg fails every year for 12 years"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":2030},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":2042}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"Sa"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U29"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-Sa-e-U29"},{"$f":"'3   Material'!$F$15:$F$95","v":"Chain Link Fence-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B74=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A74,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A74,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I74*N74*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1301},{"$f":"'3   Material'!$B$15:$B$95","v":"U"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U30"},{"$f":"'3   Material'!$E$15:$E$95","v":"1301-U-e-U30"},{"$f":"'3   Material'!$F$15:$F$95","v":"Vehicle Gates-Collection Sump-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B75=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A75,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A75,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I75*N75*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[{"$f":"'3   Material'!$A$15:$A$95","v":1302},{"$f":"'3   Material'!$B$15:$B$95","v":"X"},{"$f":"'3   Material'!$C$15:$C$95","v":"e"},{"$f":"'3   Material'!$D$15:$D$95","v":"U50"},{"$f":"'3   Material'!$E$15:$E$95","v":"1302-X-e-U50"},{"$f":"'3   Material'!$F$15:$F$95","v":"Shade Balls-Collection Sump- Operational Surface Area-Final Grade"},{"$f":"'3   Material'!$G$15:$G$95","v":"Emma Backfill Areas "},{"$f":"'3   Material'!$H$15:$H$95","v":"-"},{"$f":"IF(B76=\"M\",'4   Earthwork'!$I$15:$I$123,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A76,Quantities[],Quantities!$AC$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",(VLOOKUP(A76,Quantities[],Quantities!$AD$2)))","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nVegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]+$G$10*365.25)","v":false},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\nIF(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]]<$G$7,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-$G$7)/365.25,\n(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]]-VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])/365.25),\n0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",$G$11,0)","v":0},{"$f":"I76*N76*VegMaint[[#This Row],[Number of Years of Veg Maintenance]]","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$D$12,0)","v":0},{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",'Unit Rates'!$C$12,0)","v":0},0,0,{"$f":"IF(VegMaint[[#This Row],[Activity]]=\"M\",\" 2% of veg fails every year for 12 years\",\"-\")","v":"-"},null,null,null,null,{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Start]])","v":1900},{"$f":"YEAR(VegMaint[[#This Row],[Approx. Date Veg Maintenance Complete]])","v":1900}]
[]
[]
[null,null,null,null,null,null,null,"TOTAL O&M AREA",{"$f":"SUM(I15:I76)","v":246.15710697887971},"AC",null,null,null,"TOTAL VEG MAINT AREA",{"$f":"SUM(O15:O76)","v":59.07744686830975},"AC","TOTAL",{"$f":"SUM(R15:R76)","v":263.28425432607492},{"$f":"SUM(S15:S76)","v":50360.640845060931}]

{"sheet":"2 Full Site O&M","index":27,"n_rows":138,"n_cols":33,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$1","v":"Emma Mine"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Worksheet #2"]
["Operations & Maintenance -Full Site",null,null,"Reclamation begins",{"$f":"'1 Full SiteVeg Maint'!$G$7","v":"2027-01-01"},"(Year 0)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1 General'!$C$3","v":"2021-11-12"},null,null,null,null,null,null,"O&M",null,null,null,"Veg Maint Complete"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Reclaimed Acres","Cum. Percent",null,"Year","Reclaimed Acres","Percent","Cum. Percent"]
["EROSION CONTROL [1]",null,null,null,null,null,null,"ROAD MAINTENANCE [2]",null,null,null,null,null,null,"GROUNDWATER MONITORING [3]",null,null,null,null,null,null,null,null,null,null,2026,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z5,VegMaint[Total Area (ac)])","v":4.7264559228650143},{"$f":"AA5/$AA$30","v":1.9200972829399331E-2},null,{"$f":"Z5","v":2026},{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD5,VegMaint[Total Area (ac)])","v":0},{"$f":"AE5/$AA$30","v":0},{"$f":"AF5","v":0}]
[null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,"Years 0-19","Years 20-39","Years 40-99",null,null,null,null,null,null,null,{"$f":"Z5+1","v":2027},{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z6,VegMaint[Total Area (ac)])","v":0},{"$f":"AA6/$AA$30+AB5","v":1.9200972829399331E-2},null,{"$f":"Z6","v":2027},{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD6,VegMaint[Total Area (ac)])","v":0},0,{"$f":"AF6+AG5","v":0}]
["Equipment Base:",{"$f":"E134","v":2919.119090909091},{"$f":"B7","v":2919.119090909091},{"$f":"C7","v":2919.119090909091},"$/day",null,null,"Equipment Base:",{"$f":"$K$132","v":875.40363636363645},{"$f":"I7","v":875.40363636363645},{"$f":"J7","v":875.40363636363645},"$/event",null,null,"Equipment Base:",{"$f":"R136","v":1194.04},{"$f":"R137","v":1194.04},{"$f":"R138","v":1194.04},"$/day",null,null,null,null,null,null,{"$f":"Z6+1","v":2028},{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z7,VegMaint[Total Area (ac)])","v":0},1.9200972829399331E-2,null,2028,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD7,VegMaint[Total Area (ac)])","v":0},0,{"$f":"AF7+AG6","v":0}]
["Fuel Base",{"$f":"F134","v":344.71199999999999},{"$f":"B8","v":344.71199999999999},{"$f":"C8","v":344.71199999999999},null,null,null,"Fuel Base",{"$f":"$L$132","v":222.32},{"$f":"I8","v":222.32},222.32,null,null,null,"Aqueous Chemistry Base:",{"$f":"S136","v":550},{"$f":"S137","v":550},{"$f":"S138","v":550},"$/day",null,null,null,null,null,null,2029,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z8,VegMaint[Total Area (ac)])","v":71.21244260789716},0.30849768858096677,null,2029,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD8,VegMaint[Total Area (ac)])","v":0},0,0]
["Time:",0.5,{"$f":"3/8","v":0.375},0.25,"day/yr",null,null,"Time:",4,4,4,"events/yr",null,null,"Time:",9,9,9,"days/yr",null,null,null,null,null,null,2030,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z9,VegMaint[Total Area (ac)])","v":161.91820844811755},0.96628169666979313,null,2030,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD9,VegMaint[Total Area (ac)])","v":0},0,0]
["Equiment Annual:",{"$f":"B7*B9","v":1459.5595454545455},{"$f":"C7*C9","v":1094.6696590909091},{"$f":"D7*D9","v":729.77977272727276},"$/yr",null,null,"Equipment Annual:",{"$f":"I7*I9","v":3501.6145454545458},3501.6145454545458,3501.6145454545458,"$/yr",null,null,"Equipment Annual:",{"$f":"P7*P9","v":10746.36},{"$f":"Q7*Q9","v":10746.36},10746.36,"$/yr",null,null,null,null,null,null,2031,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z10,VegMaint[Total Area (ac)])","v":8.3000000000000007},0.99999999999999978,null,2031,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD10,VegMaint[Total Area (ac)])","v":0},0,0]
["Fuel Annual:",{"$f":"B8*B9","v":172.35599999999999},{"$f":"C8*C9","v":129.267},86.177999999999997,"$/yr",null,null,"Fuel Annual:",{"$f":"I8*I9","v":889.28},889.28,889.28,"$/yr",null,null,"Aqueous Chemistry Annual:",{"$f":"P8*P9","v":4950},{"$f":"Q8*Q9","v":4950},4950,"$/yr",null,null,null,null,null,null,2032,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z11,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2032,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD11,VegMaint[Total Area (ac)])","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z12,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2033,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD12,VegMaint[Total Area (ac)])","v":0},0,0]
[null,"Annual Current Equipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Euipment Cost","Annual Current Fuel. Cost",null,null,null,null,null,"Annual Current Cost",null,null,null,null,"Total O&M Area per Year \n(acres)","Total Reclaimed Area per Year \n(acres)","Percent O&M","Percent Reclaimed",null,2034,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z13,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2034,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD13,VegMaint[Total Area (ac)])","v":0},0,0]
["Year","($)","($)","Notes",null,null,null,"Year","($)","($)","Notes",null,null,null,"Year","($)","Notes",null,null,null,null,null,null,null,null,2035,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z14,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2035,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD14,VegMaint[Total Area (ac)])","v":0},0,0]
[1,{"$f":"$B$10*W15","v":28.024963175163165},{"$f":"$B$11*W15","v":3.3094028729839509},"Weighted based on total reclaimed area",null,null,null,1,{"$f":"X15*$I$10","v":67.234405746302215},{"$f":"$I$11*X15","v":17.075041117728237},"Weighted based on total reclaimed area",null,null,null,1,{"$f":"$P$10+$P$11","v":15696.36},null,null,null,null,{"$f":"SUM(AA5)","v":4.7264559228650143},{"$f":"SUM(AA5)","v":4.7264559228650143},{"$f":"U15/$AA$30","v":1.9200972829399331E-2},{"$f":"V15/$AA$30","v":1.9200972829399331E-2},null,2036,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z15,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2036,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD15,VegMaint[Total Area (ac)])","v":0},0,0]
[2,{"$f":"$B$10*W16","v":28.024963175163165},{"$f":"$B$11*W16","v":3.3094028729839509},"Weighted based on total reclaimed area",null,null,null,2,{"$f":"X16*$I$10","v":67.234405746302215},{"$f":"$I$11*X16","v":17.075041117728237},"Weighted based on total reclaimed area",null,null,null,2,{"$f":"$P$10+$P$11","v":15696.36},null,null,null,null,{"$f":"AA6+U15","v":4.7264559228650143},{"$f":"AA6+V15","v":4.7264559228650143},{"$f":"U16/$AA$30","v":1.9200972829399331E-2},{"$f":"V16/$AA$30","v":1.9200972829399331E-2},null,2037,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z16,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2037,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD16,VegMaint[Total Area (ac)])","v":0},0,0]
[3,{"$f":"$B$10*W17","v":28.024963175163165},3.3094028729839509,"Weighted based on total reclaimed area",null,null,null,3,67.234405746302215,17.075041117728237,"Weighted based on total reclaimed area",null,null,null,3,{"$f":"$P$10+$P$11","v":15696.36},null,null,null,null,{"$f":"AA7+U16","v":4.7264559228650143},{"$f":"AA7+V16","v":4.7264559228650143},1.9200972829399331E-2,1.9200972829399331E-2,null,2038,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z17,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2038,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD17,VegMaint[Total Area (ac)])","v":4.7264559228650143},1.9200972829399331E-2,1.9200972829399331E-2]
[4,{"$f":"$B$10*W18","v":450.27074611901389},53.171427613061113,"Weighted based on total reclaimed area",null,null,null,4,1080.2399935742201,274.34082450128216,"Weighted based on total reclaimed area",null,null,null,4,15696.36,null,null,null,null,{"$f":"AA8+U17","v":75.938898530762174},75.938898530762174,0.30849768858096682,0.30849768858096682,null,2039,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z18,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2039,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD18,VegMaint[Total Area (ac)])","v":0},0,1.9200972829399331E-2]
[5,1410.3456739724104,166.54444811121888,"Weighted based on total reclaimed area",null,null,null,5,3383.5460440654456,859.29498721451375,"Weighted based on total reclaimed area",null,null,null,5,15696.36,null,null,null,null,237.85710697887973,237.85710697887973,0.96628169666979324,0.96628169666979324,null,2040,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z19,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2040,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD19,VegMaint[Total Area (ac)])","v":0},0,1.9200972829399331E-2]
[6,1459.5595454545455,172.35599999999999,"Weighted based on total reclaimed area",null,null,null,6,3501.6145454545458,889.28,"Weighted based on total reclaimed area",null,null,null,6,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2041,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z20,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2041,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD20,VegMaint[Total Area (ac)])","v":71.21244260789716},0.28929671575156746,0.30849768858096677]
[7,{"$f":"$B$10*W21","v":1459.5595454545455},172.35599999999999,null,null,null,null,7,3501.6145454545458,889.28,null,null,null,null,7,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2042,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z21,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2042,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD21,VegMaint[Total Area (ac)])","v":161.91820844811755},0.65778400808882642,0.96628169666979313]
[8,{"$f":"$B$10*W22","v":1459.5595454545455},172.35599999999999,null,null,null,null,8,3501.6145454545458,889.28,null,null,null,null,8,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2043,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z22,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2043,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD22,VegMaint[Total Area (ac)])","v":8.3000000000000007},3.3718303330206673E-2,0.99999999999999978]
[9,{"$f":"$B$10*W23","v":1459.5595454545455},172.35599999999999,null,null,null,null,9,3501.6145454545458,889.28,null,null,null,null,9,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2044,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z23,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2044,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD23,VegMaint[Total Area (ac)])","v":0},0,0.99999999999999978]
[10,{"$f":"$B$10*W24","v":1459.5595454545455},172.35599999999999,null,null,null,null,10,3501.6145454545458,889.28,null,null,null,null,10,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2045,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z24,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2045,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD24,VegMaint[Total Area (ac)])","v":0},0,0.99999999999999978]
[11,{"$f":"$B$10*W25","v":1459.5595454545455},172.35599999999999,null,null,null,null,11,3501.6145454545458,889.28,null,null,null,null,11,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2046,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z25,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2046,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD25,VegMaint[Total Area (ac)])","v":0},0,0.99999999999999978]
[12,1459.5595454545455,172.35599999999999,null,null,null,null,12,3501.6145454545458,889.28,null,null,null,null,12,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2047,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z26,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2047,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD26,VegMaint[Total Area (ac)])","v":0},0,0.99999999999999978]
[13,1459.5595454545455,172.35599999999999,null,null,null,null,13,3501.6145454545458,889.28,null,null,null,null,13,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2048,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z27,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2048,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD27,VegMaint[Total Area (ac)])","v":0},0,0.99999999999999978]
[14,1459.5595454545455,172.35599999999999,null,null,null,null,14,3501.6145454545458,889.28,null,null,null,null,14,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2049,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z28,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2049,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD28,VegMaint[Total Area (ac)])","v":0},0,0.99999999999999978]
[15,1459.5595454545455,172.35599999999999,null,null,null,null,15,3501.6145454545458,889.28,null,null,null,null,15,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,2050,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Y$15:$Y$139,Z29,VegMaint[Total Area (ac)])","v":0},0.99999999999999978,null,2050,{"$f":"SUMIF('1 Full SiteVeg Maint'!$Z$15:$Z$139,AD29,VegMaint[Total Area (ac)])","v":0},0,0.99999999999999978]
[16,1459.5595454545455,172.35599999999999,null,null,null,null,16,3501.6145454545458,889.28,null,null,null,null,16,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1,null,"Total",{"$f":"SUM(AA5:AA29)","v":246.15710697887974},null,null,"Total",{"$f":"SUM(AE5:AE29)","v":246.15710697887974},{"$f":"SUM(AF5:AF29)","v":0.99999999999999978}]
[17,1459.5595454545455,172.35599999999999,null,null,null,null,17,3501.6145454545458,889.28,null,null,null,null,17,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[18,1459.5595454545455,172.35599999999999,null,null,null,null,18,3501.6145454545458,889.28,null,null,null,null,18,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[19,{"$f":"$B$10*W33","v":1459.5595454545455},172.35599999999999,null,null,null,null,19,{"$f":"X33*$I$10","v":3501.6145454545458},889.28,null,null,null,null,19,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[20,{"$f":"$C$10*$W$33","v":1094.6696590909091},{"$f":"$C$11*$W$33","v":129.267},null,null,null,null,20,{"$f":"$I$10","v":3501.6145454545458},{"$f":"$I$11","v":889.28},null,null,null,null,20,{"$f":"$Q$10+$Q$11","v":15696.36},null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[21,{"$f":"$C$10*$W$33","v":1094.6696590909091},{"$f":"$C$11*$W$33","v":129.267},null,null,null,null,21,{"$f":"$I$10","v":3501.6145454545458},{"$f":"$I$11","v":889.28},null,null,null,null,21,{"$f":"$Q$10+$Q$11","v":15696.36},null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[22,1094.6696590909091,129.267,null,null,null,null,22,3501.6145454545458,889.28,null,null,null,null,22,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[23,{"$f":"$C$10*$W$33","v":1094.6696590909091},129.267,null,null,null,null,23,3501.6145454545458,889.28,null,null,null,null,23,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[24,1094.6696590909091,129.267,null,null,null,null,24,3501.6145454545458,889.28,null,null,null,null,24,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[25,1094.6696590909091,129.267,null,null,null,null,25,3501.6145454545458,889.28,null,null,null,null,25,15696.36,null,null,null,null,246.15710697887974,246.15710697887974,1,1]
[26,1094.6696590909091,129.267,null,null,null,null,26,3501.6145454545458,889.28,null,null,null,null,26,15696.36]
[27,1094.6696590909091,129.267,null,null,null,null,27,3501.6145454545458,889.28,null,null,null,null,27,15696.36]
[28,1094.6696590909091,129.267,null,null,null,null,28,3501.6145454545458,889.28,null,null,null,null,28,15696.36]
[29,1094.6696590909091,129.267,null,null,null,null,29,3501.6145454545458,889.28,null,null,null,null,29,15696.36]
[30,1094.6696590909091,129.267,null,null,null,null,30,3501.6145454545458,889.28,null,null,null,null,30,15696.36]
[31,1094.6696590909091,129.267,null,null,null,null,31,3501.6145454545458,889.28,null,null,null,null,31,15696.36]
[32,1094.6696590909091,129.267,null,null,null,null,32,3501.6145454545458,889.28,null,null,null,null,32,15696.36]
[33,1094.6696590909091,129.267,null,null,null,null,33,3501.6145454545458,889.28,null,null,null,null,33,15696.36]
[34,1094.6696590909091,129.267,null,null,null,null,34,3501.6145454545458,889.28,null,null,null,null,34,15696.36]
[35,1094.6696590909091,129.267,null,null,null,null,35,3501.6145454545458,889.28,null,null,null,null,35,15696.36]
[36,1094.6696590909091,129.267,null,null,null,null,36,3501.6145454545458,889.28,null,null,null,null,36,15696.36]
[37,1094.6696590909091,129.267,null,null,null,null,37,3501.6145454545458,889.28,null,null,null,null,37,15696.36]
[38,1094.6696590909091,129.267,null,null,null,null,38,3501.6145454545458,889.28,null,null,null,null,38,15696.36]
[39,1094.6696590909091,129.267,null,null,null,null,39,3501.6145454545458,889.28,null,null,null,null,39,15696.36]
[40,{"$f":"$D$10*$W$33","v":729.77977272727276},{"$f":"$D$11*$W$33","v":86.177999999999997},null,null,null,null,40,3501.6145454545458,889.28,null,null,null,null,40,{"$f":"$R$10+$R$11","v":15696.36}]
[41,{"$f":"$D$10*$W$33","v":729.77977272727276},{"$f":"$D$11*$W$33","v":86.177999999999997},null,null,null,null,41,3501.6145454545458,889.28,null,null,null,null,41,{"$f":"$R$10+$R$11","v":15696.36}]
[42,729.77977272727276,86.177999999999997,null,null,null,null,42,3501.6145454545458,889.28,null,null,null,null,42,15696.36]
[43,729.77977272727276,86.177999999999997,null,null,null,null,43,3501.6145454545458,889.28,null,null,null,null,43,15696.36]
[44,729.77977272727276,86.177999999999997,null,null,null,null,44,3501.6145454545458,889.28,null,null,null,null,44,15696.36]
[45,729.77977272727276,86.177999999999997,null,null,null,null,45,3501.6145454545458,889.28,null,null,null,null,45,15696.36]
[46,729.77977272727276,86.177999999999997,null,null,null,null,46,3501.6145454545458,889.28,null,null,null,null,46,15696.36]
[47,729.77977272727276,86.177999999999997,null,null,null,null,47,3501.6145454545458,889.28,null,null,null,null,47,15696.36]
[48,729.77977272727276,86.177999999999997,null,null,null,null,48,3501.6145454545458,889.28,null,null,null,null,48,15696.36]
[49,729.77977272727276,86.177999999999997,null,null,null,null,49,3501.6145454545458,889.28,null,null,null,null,49,15696.36]
[50,729.77977272727276,86.177999999999997,null,null,null,null,50,3501.6145454545458,889.28,null,null,null,null,50,15696.36]
[51,729.77977272727276,86.177999999999997,null,null,null,null,51,3501.6145454545458,889.28,null,null,null,null,51,15696.36]
[52,729.77977272727276,86.177999999999997,null,null,null,null,52,3501.6145454545458,889.28,null,null,null,null,52,15696.36]
[53,729.77977272727276,86.177999999999997,null,null,null,null,53,3501.6145454545458,889.28,null,null,null,null,53,15696.36]
[54,729.77977272727276,86.177999999999997,null,null,null,null,54,3501.6145454545458,889.28,null,null,null,null,54,15696.36]
[55,729.77977272727276,86.177999999999997,null,null,null,null,55,3501.6145454545458,889.28,null,null,null,null,55,15696.36]
[56,729.77977272727276,86.177999999999997,null,null,null,null,56,3501.6145454545458,889.28,null,null,null,null,56,15696.36]
[57,729.77977272727276,86.177999999999997,null,null,null,null,57,3501.6145454545458,889.28,null,null,null,null,57,15696.36]
[58,729.77977272727276,86.177999999999997,null,null,null,null,58,3501.6145454545458,889.28,null,null,null,null,58,15696.36]
[59,729.77977272727276,86.177999999999997,null,null,null,null,59,3501.6145454545458,889.28,null,null,null,null,59,15696.36]
[60,729.77977272727276,86.177999999999997,null,null,null,null,60,3501.6145454545458,889.28,null,null,null,null,60,15696.36]
[61,729.77977272727276,86.177999999999997,null,null,null,null,61,3501.6145454545458,889.28,null,null,null,null,61,15696.36]
[62,729.77977272727276,86.177999999999997,null,null,null,null,62,3501.6145454545458,889.28,null,null,null,null,62,15696.36]
[63,729.77977272727276,86.177999999999997,null,null,null,null,63,3501.6145454545458,889.28,null,null,null,null,63,15696.36]
[64,729.77977272727276,86.177999999999997,null,null,null,null,64,3501.6145454545458,889.28,null,null,null,null,64,15696.36]
[65,729.77977272727276,86.177999999999997,null,null,null,null,65,3501.6145454545458,889.28,null,null,null,null,65,15696.36]
[66,729.77977272727276,86.177999999999997,null,null,null,null,66,3501.6145454545458,889.28,null,null,null,null,66,15696.36]
[67,729.77977272727276,86.177999999999997,null,null,null,null,67,3501.6145454545458,889.28,null,null,null,null,67,15696.36]
[68,729.77977272727276,86.177999999999997,null,null,null,null,68,3501.6145454545458,889.28,null,null,null,null,68,15696.36]
[69,729.77977272727276,86.177999999999997,null,null,null,null,69,3501.6145454545458,889.28,null,null,null,null,69,15696.36]
[70,729.77977272727276,86.177999999999997,null,null,null,null,70,3501.6145454545458,889.28,null,null,null,null,70,15696.36]
[71,729.77977272727276,86.177999999999997,null,null,null,null,71,3501.6145454545458,889.28,null,null,null,null,71,15696.36]
[72,729.77977272727276,86.177999999999997,null,null,null,null,72,3501.6145454545458,889.28,null,null,null,null,72,15696.36]
[73,729.77977272727276,86.177999999999997,null,null,null,null,73,3501.6145454545458,889.28,null,null,null,null,73,15696.36]
[74,729.77977272727276,86.177999999999997,null,null,null,null,74,3501.6145454545458,889.28,null,null,null,null,74,15696.36]
[75,729.77977272727276,86.177999999999997,null,null,null,null,75,3501.6145454545458,889.28,null,null,null,null,75,15696.36]
[76,729.77977272727276,86.177999999999997,null,null,null,null,76,3501.6145454545458,889.28,null,null,null,null,76,15696.36]
[77,729.77977272727276,86.177999999999997,null,null,null,null,77,3501.6145454545458,889.28,null,null,null,null,77,15696.36]
[78,729.77977272727276,86.177999999999997,null,null,null,null,78,3501.6145454545458,889.28,null,null,null,null,78,15696.36]
[79,729.77977272727276,86.177999999999997,null,null,null,null,79,3501.6145454545458,889.28,null,null,null,null,79,15696.36]
[80,729.77977272727276,86.177999999999997,null,null,null,null,80,3501.6145454545458,889.28,null,null,null,null,80,15696.36]
[81,729.77977272727276,86.177999999999997,null,null,null,null,81,3501.6145454545458,889.28,null,null,null,null,81,15696.36]
[82,729.77977272727276,86.177999999999997,null,null,null,null,82,3501.6145454545458,889.28,null,null,null,null,82,15696.36]
[83,729.77977272727276,86.177999999999997,null,null,null,null,83,3501.6145454545458,889.28,null,null,null,null,83,15696.36]
[84,729.77977272727276,86.177999999999997,null,null,null,null,84,3501.6145454545458,889.28,null,null,null,null,84,15696.36]
[85,729.77977272727276,86.177999999999997,null,null,null,null,85,{"$f":"$I$10","v":3501.6145454545458},{"$f":"$I$11","v":889.28},null,null,null,null,85,15696.36]
[86,729.77977272727276,86.177999999999997,null,null,null,null,86,3501.6145454545458,889.28,null,null,null,null,86,15696.36]
[87,729.77977272727276,86.177999999999997,null,null,null,null,87,3501.6145454545458,889.28,null,null,null,null,87,15696.36]
[88,729.77977272727276,86.177999999999997,null,null,null,null,88,3501.6145454545458,889.28,null,null,null,null,88,15696.36]
[89,729.77977272727276,86.177999999999997,null,null,null,null,89,3501.6145454545458,889.28,null,null,null,null,89,15696.36]
[90,729.77977272727276,86.177999999999997,null,null,null,null,90,3501.6145454545458,889.28,null,null,null,null,90,15696.36]
[91,729.77977272727276,86.177999999999997,null,null,null,null,91,3501.6145454545458,889.28,null,null,null,null,91,15696.36]
[92,729.77977272727276,86.177999999999997,null,null,null,null,92,3501.6145454545458,889.28,null,null,null,null,92,15696.36]
[93,729.77977272727276,86.177999999999997,null,null,null,null,93,3501.6145454545458,889.28,null,null,null,null,93,15696.36]
[94,729.77977272727276,86.177999999999997,null,null,null,null,94,3501.6145454545458,889.28,null,null,null,null,94,15696.36]
[95,729.77977272727276,86.177999999999997,null,null,null,null,95,3501.6145454545458,889.28,null,null,null,null,95,15696.36]
[96,729.77977272727276,86.177999999999997,null,null,null,null,96,3501.6145454545458,889.28,null,null,null,null,96,15696.36]
[97,729.77977272727276,86.177999999999997,null,null,null,null,97,3501.6145454545458,889.28,null,null,null,null,97,15696.36]
[98,729.77977272727276,86.177999999999997,null,null,null,null,98,3501.6145454545458,889.28,null,null,null,null,98,15696.36]
[99,729.77977272727276,86.177999999999997,null,null,null,null,99,3501.6145454545458,889.28,null,null,null,null,99,15696.36]
[100,729.77977272727276,86.177999999999997,null,null,null,null,100,3501.6145454545458,889.28,null,null,null,null,100,15696.36]
["Capital Cost",{"$f":"SUM(B15:B114)","v":88788.484264162238},{"$f":"SUM(C15:C114)","v":10484.826084343222},null,null,null,null,"Capital Cost",{"$f":"SUM(I15:I114)","v":337318.87107306038},{"$f":"SUM(J15:J114)","v":85666.460935068899},null,null,null,null,"Direct Cost",{"$f":"SUM(P15:P114)","v":1569636.0000000026}]
[]
["Total Capital Cost Erosion Control, Road Maintenance, Tailing Cover Maintenance, and Groundwater Monitoring",{"$f":"B115+I115+P115","v":1995743.3553372251},{"$f":"C115+J115","v":96151.287019412121}]
[]
["[1] Erosion Control",null,null,null,null,null,null,"[2] Road Maintenance Crew",null,null,null,null,null,null,"[3] Groundwater Monitoring"]
["Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch ",null,null,null,null,null,null,"Equipment - EquipmentWatch "]
["Labor -2021 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2021 NM Department of Labor Type H (Heavy Engineering) labor rates.  ",null,null,null,null,null,null,"Labor -2021 NM Department of Labor Type H (Heavy Engineering) labor rates.  "]
[]
[]
[null,"#","$/hour","$/day",null,null,null,null,"Equipment","Fuel","Labor","Equipment Subtotal","Fuel Subtotal",null,null,"#","$/hour","$/day (4 hrs/day)"]
["Labor Foreman (outside)",1,{"$f":"Equipment!$C$71","v":24.63},{"$f":"8*B125*C125","v":197.04},null,null,null,null,"Cost","Cost","Rate","4 hrs/month","4 hrs/month",null,"Labor Foreman (outside)",1,{"$f":"Equipment!C71","v":24.63},{"$f":"4*P125*Q125","v":98.52}]
["Laborers",2,{"$f":"Equipment!$C$70","v":23.88},{"$f":"8*B126*C126","v":382.08},null,null,null,null,"($/hr)","($/hr)","($/hr)","($/month)","($/month)",null,"Laborers",1,{"$f":"Equipment!C70","v":23.88},{"$f":"4*P126*Q126","v":95.52}]
["Equipment Operators (med)",1,{"$f":"Equipment!$C$66","v":28.77},230.16,null,null,null,"Cat 14M Motor Grader",{"$f":"Equipment!L21","v":88.59829545454545},{"$f":"Equipment!E21","v":22.465899999999998},{"$f":"Equipment!$BS$21","v":30.93},{"$f":"4*(I127+K127)","v":478.11318181818183},{"$f":"4*(K127)","v":123.72}]
["Truck Drivers (heavy)",2,{"$f":"Equipment!$C$72","v":24.57},393.12,null,null,null,"6,000-gal Water Truck",{"$f":"Equipment!L36","v":74.67261363636365},{"$f":"Equipment!E36","v":30.487500000000001},{"$f":"Equipment!$BS$36","v":24.65},{"$f":"4*(I128+K128)","v":397.29045454545462},{"$f":"4*(K128)","v":98.6},null,null,null,"$/year","$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Equipment",1,{"$f":"8000*P129","v":8000},{"$f":"Q129/$P$9","v":888.88888888888891}]
[null,null,"equipment $/hr","fuel $/hr","equipment $/day","fuel $/day",null,null,null,null,null,null,null,null,"Misc. Field Equipment",1,{"$f":"25*40*P130","v":1000},{"$f":"Q130/$P$9","v":111.11111111111111}]
[{"$f":"Equipment!B17","v":"Cat 966H"},1,{"$f":"(Equipment!L17)","v":66.001704545454544},{"$f":"(Equipment!E17)","v":10.460599999999999},{"$f":"C131*8*B131","v":528.01363636363635},{"$f":"D131*8*B131","v":83.684799999999996},null,null,null,null,"Equipment Cost","Fuel Cost",null,null,"Aqueous Chemistry Years 0-19",{"$f":"Sampling!B11","v":6},{"$f":"Sampling!B15","v":4950},550]
[{"$f":"Equipment!B32","v":"Cat 725"},2,{"$f":"(Equipment!L32)","v":74.294090909090912},{"$f":"(Equipment!E32)","v":16.3142},{"$f":"C132*8*B132","v":1188.7054545454546},{"$f":"D132*8*B132","v":261.02719999999999},null,null,null,"Total Direct Cost",{"$f":"L127+L128","v":875.40363636363645},{"$f":"M127+M128","v":222.32},"$/month",null,"Aqueous Chemistry Years 20-39",{"$f":"Sampling!B11","v":6},{"$f":"Sampling!B15","v":4950},{"$f":"Q132/$Q$9","v":550}]
[null,null,null,null,"Equipment Cost","Fuel Cost",null,null,null,null,null,null,null,null,"Aqueous Chemistry Years 40-99",{"$f":"Sampling!B11","v":6},{"$f":"Sampling!B15","v":4950},{"$f":"Q133/$R$9","v":550}]
[null,null,null,"Total Direct Cost",{"$f":"D125+D126+D127+D128+E131+E132","v":2919.119090909091},{"$f":"F131+F132","v":344.71199999999999},"$/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment & Fuel Cost","Aqueous Chemistry Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 0-1",{"$f":"R125+R126+R129+R130","v":1194.04},{"$f":"R131","v":550}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 2-7",{"$f":"R125+R126+R129+R130","v":1194.04},{"$f":"R132","v":550}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Direct Cost Years 8-29",{"$f":"R125+R126+R129+R130","v":1194.04},{"$f":"R133","v":550}]

{"sheet":"Sampling","index":28,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[[16,0,16,3],[21,0,21,3],[24,0,24,4],[17,0,17,3],[18,0,18,3],[19,0,19,3],[20,0,20,3]]}
[{"$f":"'2 Full Site O&M'!A3","v":"Operations & Maintenance -Full Site"},null,null,null,{"$f":"'2 Full Site O&M'!S1","v":"Emma Mine"}]
[null,null,null,null,{"$f":"'2 Full Site O&M'!S2","v":"O&M Worksheet #2"}]
[null,null,null,null,{"$f":"'2 Full Site O&M'!S3","v":44512}]
[]
[]
["Item","Quantity"]
["Monitoring Wells",3]
["Seepage Collection Systems",0]
["Pit Sump",1]
["Surface Water Locations",2]
["Samples/ Location",{"$f":"SUM(B7:B10)","v":6}]
["Sampling ($/sample)",550]
["Semi-Annual Sampling Cost",{"$f":"B7*$B$12*2","v":3300}]
["Annual Sampling Cost",{"$f":"SUM(B9:B10)*B12","v":1650}]
["Total Yearly Sampling Cost",{"$f":"SUM(B13:B14)","v":4950}]

{"sheet":"3 Full Site O&M Summ","index":29,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,0,23,4]]}
[null,null,null,null,{"$f":"'1 General'!C1","v":"Emma Mine"}]
[null,null,null,null,"O&M Worksheet #3"]
[null,null,null,null,{"$f":"'1 General'!C3","v":44512}]
[]
["Emma Mine"]
["Operations and Maintenance Summary"]
[null,null,null,"Current Value"]
["DIRECT COSTS","Facility and Structure Removal",null,0]
[null,"Earthmoving",null,0]
[null,"Vegetation",null,{"$f":"'1 Full SiteVeg Maint'!S79+'1 Full SiteVeg Maint'!R79","v":50623.925099387008}]
[null,"Other",null,{"$f":"'2 Full Site O&M'!B117+'2 Full Site O&M'!C117","v":2091894.6423566372}]
[null,"Subtotal, Direct Costs",null,{"$f":"SUM(D8:D11)","v":2142518.5674560242}]
[]
["INDIRECT COSTS","Subtotal, Indirect Costs",0.17499999999999999,{"$f":"C14*D$12","v":374940.74930480419}]
[]
[]
["TOTAL COST",null,null,{"$f":"D12+D14","v":2517459.3167608283}]
[]
[]
[]
["Notes:"]
["Indirect costs are based on 2019 agreement between FMI and agencies"]
["Indirect costs include but are not limited to mobilization and demobilization, engineering redesign fee, contingencies, contractor profit and overhead, project management fee, and state procurement cost"]

{"sheet":" ","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Riprap_Gravel_UC","index":31,"n_rows":78,"n_cols":23,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,"Riprap and Gravel Unit Cost"]
[]
[]
["Equipment","Earthwork"]
[null,"Loading per cy"]
[null,"Task Description","Equipment",null,"Load, Dump, Maneuver Time (min)","Work Time (min)","Loads/ hr","Net Bucket (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Loader+Oper Cost ($/hr)","Load+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Ld1","Load riprap",{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,{"$f":"F7/E7","v":76.92307692307692},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},{"$f":"H7*G7","v":1076.9230769230769},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":19.489999999999998},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":52.817899999999995},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":231.83664772727272},{"$f":"VLOOKUP(A7,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},{"$f":"L7+M7","v":260.80664772727272},{"$f":"N7/I7","v":0.24217760146103895},{"$f":"K7/I7","v":4.9045192857142851E-2},{"$f":"P7+O7","v":0.29122279431818182}]
["Ld1","Load filter",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,{"$f":"F8/E8","v":76.92307692307692},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},{"$f":"H8*G8","v":1076.9230769230769},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":19.489999999999998},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":52.817899999999995},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":231.83664772727272},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},{"$f":"L8+M8","v":260.80664772727272},{"$f":"N8/I8","v":0.24217760146103895},{"$f":"K8/I8","v":4.9045192857142851E-2},{"$f":"P8+O8","v":0.29122279431818182}]
["Ld1","Transfer riprap for placing",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":19.489999999999998},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":52.817899999999995},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":231.83664772727272},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},260.80664772727272,0.24217760146103895,4.9045192857142851E-2,0.29122279431818182]
["Ld1","Transfer filter for placing",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},null,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$BA$2)","v":0.65},50,76.92307692307692,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$AZ$2)","v":14},1076.9230769230769,{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":19.489999999999998},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":52.817899999999995},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":231.83664772727272},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},260.80664772727272,0.24217760146103895,4.9045192857142851E-2,0.29122279431818182]
[]
[]
[null,"Hauling"]
[null,"Task Description","Equipment",null,"Exchange Time (min)","Delivery Travel Time1 (min)","Unload and Maneuver Time (min)","Return Travel Time1 (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck+Op Cost ($/hr)","Truck + Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk4","Haul riprap from source to site",{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A15,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"AVERAGEIF('10   Trucks'!$AL$15:$AL$123,\">0\")","v":5.3136809856553242},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"AVERAGEIF('10   Trucks'!$AM$15:$AM$123,\">0\",'10   Trucks'!$AM$15:$AM$123)","v":2.6329025922040228},{"$f":"(M15/H7)*E7","v":6.7321428571428577},{"$f":"SUM(E15:I15)","v":16.478726435002205},50,{"$f":"(K15/J15)","v":3.0342150649334032},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":145},{"$f":"M15*L15","v":439.96118441534344},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":28.6},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":77.506},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":221.35096590909092},{"$f":"VLOOKUP(A15,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":25.16},{"$f":"Q15+R15","v":246.51096590909091},{"$f":"S15/N15","v":0.56030162350952606},{"$f":"P15/N15","v":0.17616554083741806},{"$f":"U15+T15","v":0.73646716434694415}]
["Tk4","Haul filter from source to site",{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Komatsu 730E"},null,{"$f":"VLOOKUP(A16,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"AVERAGEIF('10   Trucks'!$AL$15:$AL$123,\">0\")","v":5.3136809856553242},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"AVERAGEIF('10   Trucks'!$AM$15:$AM$123,\">0\",'10   Trucks'!$AM$15:$AM$123)","v":2.6329025922040228},{"$f":"(M16/H8)*E8","v":6.7321428571428577},{"$f":"SUM(E16:I16)","v":16.478726435002205},50,{"$f":"(K16/J16)","v":3.0342150649334032},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":145},{"$f":"M16*L16","v":439.96118441534344},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":28.6},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":77.506},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":221.35096590909092},{"$f":"VLOOKUP(A16,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":25.16},{"$f":"Q16+R16","v":246.51096590909091},{"$f":"S16/N16","v":0.56030162350952606},{"$f":"P16/N16","v":0.17616554083741806},{"$f":"U16+T16","v":0.73646716434694415}]
[]
[]
[null,"Placing"]
[null,"Task Description","Equipment","Distance","Grade","Exchange Time (min)","Delivery Travel Time (min)","Unload and Maneuver Time (min)","Return Travel Time (min)","Load Time (min)","Total Time (min)","Work Time (min)","Loads/ hr","Heaped Capacity (cy/load)","Production Rate (cy/hr)","Fuel Use Gal per Hour","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost ($/hr)","Truck + Op Cost ($/hr)","Truck+Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Tk3","Place riprap",{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A21,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$Y$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$Z$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$AA$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$AB$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$AC$2))\n*(D21 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$T$2)*(-E21)^4\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$U$2)*(-E21)^3\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$V$2)*(-E21)^2\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$W$2)*(-E21)\n+VLOOKUP(A21,Equipment!$A$7:$BS$41,Equipment!$X$2))\n*(D21 * 0.3048)","v":0.74407776000000003},{"$f":"(N21/H9)*E9","v":0.872857142857143},{"$f":"SUM(F21:J21)","v":6.6660297508571418},50,{"$f":"(L21/K21)","v":7.500716598747676},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":18.8},{"$f":"N21*M21","v":141.01347205645632},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":16.3142},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":74.294090909090912},{"$f":"VLOOKUP(A21,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.65},{"$f":"SUM(R21:S21)","v":98.944090909090903},{"$f":"T21/O21","v":0.70166409965054632},{"$f":"Q21/O21","v":0.11569249208663146},{"$f":"V21+U21","v":0.81735659173717778}]
["Tk3","Place filter",{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 725"},400,-0.3,{"$f":"VLOOKUP(A22,Equipment[],Equipment!$BJ$2)","v":0.7},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$Y$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$Z$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$AA$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$AB$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$AC$2))\n*(D22 * 0.3048)","v":3.2490948479999986},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$BK$2)","v":1.1000000000000001},{"$f":"(VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$T$2)*(-E22)^4\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$U$2)*(-E22)^3\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$V$2)*(-E22)^2\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$W$2)*(-E22)\n+VLOOKUP(A22,Equipment!$A$7:$BS$41,Equipment!$X$2))\n*(D22 * 0.3048)","v":0.74407776000000003},{"$f":"(N22/H10)*E10","v":0.872857142857143},{"$f":"SUM(F22:J22)","v":6.6660297508571418},50,{"$f":"(L22/K22)","v":7.500716598747676},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$BD$2)","v":18.8},{"$f":"N22*M22","v":141.01347205645632},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":6.02},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":16.3142},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":74.294090909090912},{"$f":"VLOOKUP(A22,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.65},{"$f":"SUM(R22:S22)","v":98.944090909090903},{"$f":"T22/O22","v":0.70166409965054632},{"$f":"Q22/O22","v":0.11569249208663146},{"$f":"V22+U22","v":0.81735659173717778}]
[]
[]
[null,"Grading"]
[null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Time (min)","Visibility Factor2","Elevation Factor","Transmission Factor","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer +Op Cost ($/hr)","Dozer +Op Cost ($/cy)","Fuel Cost ($/cy)","Total Cost ($/cy)"]
["Dz4","Finish grade -Filter",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J27*K27*E27*L27/60*F27*2300/G27*H27*M27*N27*O27","v":304.38424262041184},1,{"$f":"-0.02*100*(-1%)+1","v":1.02},3500,1,50,{"$f":"IF(I27=0,0,VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$M$2)*I27^VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":17.750499999999999},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":64.325738636363624},{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(Q27:R27)","v":92.97573863636363},{"$f":"S27/D27","v":0.30545516363115682},{"$f":"P27/D27","v":5.8316093655794453E-2},{"$f":"U27+T27","v":0.36377125728695126}]
["Dz4","Finish grade - Riprap",{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T, SU Blade"},{"$f":"J28*K28*E28*L28/60*F28*2300/G28*H28*M28*N28*O28","v":230.34483225328469},0.8,{"$f":"-0.02*100*(-1%)+1","v":1.02},3700,1,50,{"$f":"IF(I28=0,0,VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$M$2)*I28^VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":726.57790224821247},0.75,50,1,1,1,{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":17.750499999999999},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":64.325738636363624},{"$f":"VLOOKUP(A28,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(Q28:R28)","v":92.97573863636363},{"$f":"S28/D28","v":0.40363718051259995},{"$f":"P28/D28","v":7.7060552330871224E-2},{"$f":"U28+T28","v":0.48069773284347117}]
[]
[]
[]
[]
["``","Riprap & Filter Production Rates"]
[]
[null,null,null,null,null,null,null,null,null,null,"ASSUMPTIONS"]
[null,"Equipment","Equipment Cost","Fuel Cost","# Equipment","Operator","# Operator","Total Equipment Cost","Total Fuel Cost",null,"Work Day"]
[null,null,"($/hr)","($/hr)",null,"($/hr)",null,"($/hr)","($/hr)",null,"  8 hrs"]
["Ld2",{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 988H"},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":121.23232954545456},{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":24.7423},1,{"$f":"VLOOKUP(A38,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},1,{"$f":"(C38*E38)+(F38*G38)","v":150.20232954545457},{"$f":"(D38*E38)","v":24.7423},null,"  50 min hour"]
["Tk2",{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 769D"},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":100.17681818181818},{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":22.520099999999999},3,{"$f":"VLOOKUP(A39,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.65},{"$f":"E39","v":3},374.48045454545451,{"$f":"(D39*E39)","v":67.560299999999998}]
[{"$f":"Equipment!A40","v":"X3"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"1 Deck Screening Plant (5X16, 48X60)"},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":74.611136363636362},{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":13.1435},1,{"$f":"VLOOKUP(A40,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":23.88},1,98.491136363636357,13.1435,null,"Equipment Rates"]
[{"$f":"Equipment!A41","v":"X4"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"3 Deck Screening Plant (5X16, 42X60)"},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":110.27568181818182},{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":13.1435},1,{"$f":"VLOOKUP(A41,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":23.88},1,134.15568181818182,13.1435,null,"      Source:  2020 EquipmentWatch"]
["Ld3",{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 980H"},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":85.068068181818191},{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":14.498499999999998},2,{"$f":"VLOOKUP(A42,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},2,228.07613636363638,28.996999999999996,null,"      Corrected for 50 min work hour"]
["Ld1",{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 992K"},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":231.83664772727272},{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":52.817899999999995},0,{"$f":"VLOOKUP(A43,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},0,0,0,null,"      Includes overhaul labor, parts & time"]
["Ld4",{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat 966H"},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":66.001704545454544},{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":10.460599999999999},1,{"$f":"VLOOKUP(A44,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.97},1,94.971704545454543,10.460599999999999]
["Tw1",{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Off-Hwy Water Tanker Truck,6,000-gal."},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":74.67261363636365},{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":30.487500000000001},1,{"$f":"VLOOKUP(A45,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.65},1,99.322613636363656,30.487500000000001,null,"Production"]
[null,"Supervisor",0,"-",0,{"$f":"Equipment!C71","v":24.63},1,24.63,0,null,"  Primary plant fed directly by two 769D haul trucks, 300 to 400 yd haul "]
[null,null,null,null,null,null,null,null,null,null,"  400 tons input/hr (per Rusty McCauley, equipment peak production is 900 tons/hr)"]
[null,null,null,null,null,"Direct Costs","Equipment","Fuel",null,null,"  30% - 60% waste depending on smallest rip rap size used. (per Rusty McCauley, consistent w/ Mc+C63Cain Springs waste rate of 43% - 1\" minus)"]
[null,null,null,null,null,null,{"$f":"SUM(H38:H46)","v":1204.3300568181819},{"$f":"SUM(I38:I46)","v":188.53470000000002},"$/hr",null,"  3650 lb/cy (Caterpillar Performance Handbook p. 27-4, consistent with 1.8 tons/cy riprap unit weight)"]
[null,null,null,null,null,null,8,8,"hr/work day"]
[null,null,null,null,null,null,{"$f":"G49*G50","v":9634.6404545454552},{"$f":"H49*H50","v":1508.2776000000001},"$/day",null,"Equipment & Labor",null,null,null,"Rate ($/hr)","  Comment"]
[null,null,null,null,null,null,null,null,null,null,"One 988H Loader with Operator (bucket = 8.3 cy)",null,null,null,{"$f":"H38","v":150.20232954545457},"Used to load stockpiled material to 769D trucks and 777 haul trucks"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,null,400,"tons input/hr (total)",null,null,"Three 769D haul trucks with drivers (22 cy, 36 ton payload each)",null,null,null,{"$f":"H39","v":374.48045454545451},"Option:  Two used to directly feed primary screening plant, one "]
[null,null,null,null,null,null,0.3,"% waste",null,null,null,null,null,null,null,"  used to move material from end of conveyor"]
[null,null,null,null,null,null,0.7,"% rip rap and gravel/filter"]
[null,null,null,null,null,null,{"$f":"G54*G56","v":280},"tons produced/hr (net)",null,null,"One 1 Deck Portable Screening Plant w/ 5x16 screen & 48\"x60' conveyor",null,null,null,{"$f":"H40","v":98.491136363636357},"Primary screening plant, grizzly used to split oversized, "]
[null,null,null,null,null,null,{"$f":"G57*2000","v":560000},"lb/hr",null,null,"  + 1 Operator",null,null,null,null,"  6\" - 12\" and 6\" minus (2 conveyers)"]
[null,null,null,null,null,null,3650,"lb/cy",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G58/G59","v":153.42465753424656},"cy/hr"]
[null,null,null,null,null,null,8,"hr/day (net (60 min/hr))",null,null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,null,{"$f":"G60*G61","v":1227.3972602739725},"cy/day net production",null,null,"One 3 Deck Portable Screening Plant w/ 5x16 screen & 42\"x60' conveyor",null,null,null,{"$f":"H41","v":134.15568181818182},"Fed with 6\" minus,  Produce 6\" - 6\", 1.5\" - 3\", 3/8\" - 1.5\", "]
[null,null,null,null,null,null,null,null,null,null,"  + 1 Operator",null,null,null,null,"  3/8 minus"]
[null,null,null,null,null,"Production",{"$f":"G51/G62","v":7.8496512631899362},{"$f":"H51/G62","v":1.2288422410714288},"$/cy ",null,null,null,null,null,null,"One operator required in tower to run screening plant"]
[null,null,null,null,null,"Filter Delivery and placement",{"$f":"O8+O10+T16+U22+T27","v":2.0517760897133068},{"$f":"P8+P10+U16+V22+U27","v":0.44826451229412967},"$/cy "]
[null,null,null,null,null,"Rip Rap Delivery and placement",{"$f":"O7+O9+T15+U21+T28","v":2.1499581065947502},{"$f":"P7+P9+U15+V21+U28","v":0.46700897096920646},"$/cy ",null,"Two Cat 980H Loaders with Operator (bucket = 7.5 cy)",null,null,null,{"$f":"H42","v":228.07613636363638},"Used move material to conveyors or load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"Zero Cat 992K Loaders with Operator (bucket = 16 cy)",null,null,null,{"$f":"H43","v":0},"Unused loader option"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Cat 966H Loader with Operator  (bucket = 5.5 cy)",null,null,null,{"$f":"H44","v":94.971704545454543},"Used to move material from end of conveyors & load trucks"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Water Truck with Driver (10,000 gal)",null,null,null,{"$f":"H45","v":99.322613636363656},"Dust suppression"]
[]
[null,null,null,null,null,null,null,null,null,null,"One Foreman",null,null,null,{"$f":"H46","v":24.63}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment","Fuel","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unit Cost",{"$f":"SUM(G64:G66)","v":12.051385459497993},{"$f":"SUM(H64:H66)","v":2.1441157243347648},{"$f":"T77+S77","v":14.195501183832757},"$/cy"]
[null,"1. Riprap and filter haul uses site-wide borrow haul time average "]

{"sheet":"Bench Grading_UC","index":32,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[[29,2,29,4],[30,2,30,4]]}
[null,null,"Bench Grading Unit Cost"]
[]
[]
["Equipment",null,"Bench Grading - 3:1 Stockpiles"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"L9*M9*G9*N9/60*H9*2300/I9*J9*O9*P9*Q9","v":1659.9696684489829},"-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,86.9,{"$f":"IF(K9=0,0,VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$M$2)*K9^VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":3396.3573779007329},0.75,50,1,1,1,"-","-",9.26,{"$f":"T9/E9","v":5.5784151819184844E-3},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":71.923400000000001},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":233.66363636363639},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W9:X9)","v":262.31363636363636},{"$f":"Y9*U9","v":1.4632943715151536},{"$f":"U9*V9","v":0.40121858649519593}]
["Dz5",null,"Finish Grade",{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T XL, SU Blade"},"-",{"$f":"1/(G10*H10*(2300/I10)*J10*(S10*5280)*M10*(N10/60)*O10*P10*Q10*(1/R10))","v":1.1625203441060221E-3},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A10,Equipment!$A$6:$BS$41,Equipment!$AI$2)","v":1},"-",{"$f":"F10","v":1.1625203441060221E-3},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":17.452400000000001},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":86.019204545454556},{"$f":"VLOOKUP(A10,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W10:X10)","v":114.66920454545456},{"$f":"Y10*U10","v":0.13330528312654566},{"$f":"U10*V10","v":2.028877005347594E-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,{"$f":"SUM(Z9:Z10)","v":1.5965996546416994},{"$f":"SUM(AA9:AA10)","v":0.42150735654867189},{"$f":"SUM(Z11:AA11)","v":2.0181070111903714},"Total"]
[]
[]
[null,null,"Bench Grading -Tailings"]
[null,null,null,null,null,null,null,null,null,"Production","Centroid to Centroid "]
[null,null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission","#",null,null,null,"Fuel","Equipment","Operator","Dozer ","Bench Equipment","Bench Fuel"]
[null,null,"Task Description","Equipment","Productivity","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Passes","Speed","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)","(hrs/ft)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,null,"(miles/hr)","(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"L19*M19*G19*N19/60*H19*2300/I19*J19*O19*P19*Q19","v":1659.9696684489829},"-",1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,86.9,{"$f":"IF(K19=0,0,VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$M$2)*K19^VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":3396.3573779007329},0.75,50,1,1,1,"-","-",9.26,{"$f":"T19/E19","v":5.5784151819184844E-3},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":71.923400000000001},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":233.66363636363639},{"$f":"VLOOKUP(A19,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W19:X19)","v":262.31363636363636},{"$f":"Y19*U19","v":1.4632943715151536},{"$f":"U19*V19","v":0.40121858649519593}]
["Dz5",null,"Finish Grade",{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D6T XL, SU Blade"},"-",{"$f":"1/(G20*H20*(2300/I20)*J20*(S20*5280)*M20*(N20/60)*O20*P20*Q20*(1/R20))","v":1.1625203441060221E-3},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,"-","-",0.75,50,1,1,1,3,{"$f":"VLOOKUP(A20,Equipment!$A$6:$BS$41,Equipment!$AI$2)","v":1},"-",{"$f":"F20","v":1.1625203441060221E-3},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":17.452400000000001},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":86.019204545454556},{"$f":"VLOOKUP(A20,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(W20:X20)","v":114.66920454545456},{"$f":"Y20*U20","v":0.13330528312654566},{"$f":"U20*V20","v":2.028877005347594E-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,{"$f":"SUM(Z19:Z20)","v":1.5965996546416994},{"$f":"SUM(AA19:AA20)","v":0.42150735654867189},{"$f":"SUM(Z21:AA21)","v":2.0181070111903714},"Total"]

{"sheet":"Channel_UC","index":33,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Channel Unit Cost"]
[]
[]
["Equipment","Earthwork"]
[null,null,"Task Description","Equipment","Volume3 (cy/ft)","Productivity (cy/hr)","Material Factor","Grade Factor","Material Weight (lb/cy)","Production Method/ Blade Factor"," Centroid to Centroid Push Distance (feet)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Bench Equipment Cost ($/ft)","Bench Fuel Cost ($/ft)"]
["Dz2","Channels","Excavate",{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"C25/27","v":0.77777777777777779},{"$f":"L6*M6*G6*N6/60*H6*2300/I6*J6*O6*P6*Q6","v":904.92013608545778},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,175,{"$f":"IF(K6=0,0,  VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$M$2) *K6^VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$N$2))","v":1851.4989996633408},0.75,50,1,1,1,{"$f":"E6/F6","v":8.5949880742219105E-4},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":71.923400000000001},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":233.66363636363639},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T6:U6)","v":262.31363636363636},{"$f":"R6*V6","v":0.22545825762512375},{"$f":"S6*R6","v":6.1818076525749215E-2}]
["Dz2","Channels","Waste",{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"E6","v":0.77777777777777779},{"$f":"L7*M7*G7*N7/60*H7*2300/I7*J7*O7*P7*Q7","v":806.02619032734935},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,200,{"$f":"IF(K7=0,0,  VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$M$2) *K7^VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$N$2))","v":1649.1584456825567},0.75,50,1,1,1,{"$f":"E7/F7","v":9.6495348055861672E-4},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":71.923400000000001},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":233.66363636363639},{"$f":"VLOOKUP(A7,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T7:U7)","v":262.31363636363636},{"$f":"R7*V7","v":0.25312045640707825},{"$f":"S7*R7","v":6.9402735163609619E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W6:W7)","v":0.47857871403220198},{"$f":"SUM(X6:X7)","v":0.13122081168935884},{"$f":"SUM(W8:X8)","v":0.60979952572156082},"Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filter",{"$f":"C26/27","v":0.21865024804037803},"cy/ft",{"$f":"$U10*(Riprap_Gravel_UC!G$64+Riprap_Gravel_UC!G$65)","v":2.1649495466660778},{"$f":"$U10*(Riprap_Gravel_UC!H$64+Riprap_Gravel_UC!H$65)","v":0.36669980761357246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip Rap",{"$f":"C27/27","v":0.43730049608075605},"cy/ft",{"$f":"$U11*(Riprap_Gravel_UC!G$64+Riprap_Gravel_UC!G$66)","v":4.3728341380206199},{"$f":"$U11*(Riprap_Gravel_UC!H$64+Riprap_Gravel_UC!H$66)","v":0.74159657630452125}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Unit Cost",{"$f":"SUM(W8:W11)","v":7.0163623987188997},{"$f":"SUM(X8:X11)","v":1.2395171956074527},{"$f":"X13+W13","v":8.2558795943263519},"$/ft"]
[null,"CHANNELS"]
[null,"Dimensions:"]
[null,"Left Side Slope:1",3,"H:1V"]
[null,"Left Side Slope:1",2.5,"H:1V"]
[null,"Depth:1",2,"ft"]
[null,"Left Side Slope Length:1",3.6055512754639891]
[null,"Right Side Slope Length:1",3.2015621187164243]
[null,"Bottom Width:",5,"ft"]
[null,"Left Anchor1",0,"ft"]
[null,"Right Anchor1",0,"ft"]
[null,"Perimeter:1",11.807113394180414,"ft"]
[null,"Excavation Area:1",21,"sf"]
[null,"Filter Area2",{"$f":"C24*0.5","v":5.9035566970902069},"sf"]
[null,"Riprap Area",{"$f":"C24","v":11.807113394180414},"sf"]
[]
[]
[null,"1. Assigned based on previous use at other FMI New Mexico operations"]
[null,"2. Bench cross width* 6\" filter thickness or 12\" riprap thickness"]
[null,"3. Volume (cy) =Area(sf)*Length(ft)/27"]

{"sheet":"Downdrain_UC","index":34,"n_rows":58,"n_cols":25,"rows_kept":58,"cut":false,"hidden":false,"merged":[[17,2,17,4],[34,2,34,4],[54,2,54,8]]}
[null,null,"Downdrain Unit Cost"]
[]
[null,null,"Rough Grade"]
["Equipment",null,"Task Description","Equipment","Productivity (cy/hr)","Material Factor","Grade Factor","Soil Weight (lb/cy)","Production Method/Blade Factor","Centroid to Centroid Push Distance (ft)","Normal Production (cy/hr)","Operator Factor","Work Hour (min/hr)","Visibility Factor","Elevation Factor","Transmission Factor","Volume (cy/ft)","Productivity (hrs/ft)","Fuel Cost ($/hr)","Equipment Cost ($/hr)","Operator Cost (IV) ($/hr)","Dozer Cost ($/hr)","Equipment w/o Fuel Cost ($/ft)","Fuel Cost ($/ft)","Total Excavation Cost ($/ft)"]
["Dz2",null,"Excavate",{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K5*L5*F5*M5/60*G5*2300/H5*I5*N5*O5*P5","v":1394.1346634369797},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},3600,1,175,{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$M$2)*J5^VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$N$2)","v":1851.4989996633408},0.75,50,1,1,1,{"$f":"E45/27","v":6.6833718885555573},{"$f":"Q5/E5","v":4.7939213218319574E-3},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":71.923400000000001},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":233.66363636363639},{"$f":"VLOOKUP(A5,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T5:U5)","v":262.31363636363636},{"$f":"V5*R5","v":1.257510934370911},{"$f":"R5*S5","v":0.3447951207986486},{"$f":"R5*(S5+V5)","v":1.6023060551695598}]
["Dz2",null,"Waste",{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"K6*L6*F6*M6/60*G6*2300/H6*I6*N6*O6*P6","v":1241.7770439216868},1.2,{"$f":" -0.02*100*(-1/3.5)+1","v":1.5714285714285714},3600,1,200,{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$M$2)*J6^VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$N$2)","v":1649.1584456825567},0.75,50,1,1,1,{"$f":"Q5","v":6.6833718885555573},{"$f":"Q6/E6","v":5.3821029477631793E-3},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$E$2)","v":71.923400000000001},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$L$2)","v":233.66363636363639},{"$f":"VLOOKUP(A6,Equipment!$A$7:$BS$32,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T6:U6)","v":262.31363636363636},{"$f":"V6*R6","v":1.411798995511206},{"$f":"R6*S6","v":0.38709914315315025},{"$f":"R6*(S6+V6)","v":1.7988981386643563}]
[null,null,null,null,null,null,null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W5:W6)","v":2.6693099298821172},{"$f":"SUM(X5:X6)","v":0.73189426395179891},{"$f":"SUM(W7:X7)","v":3.4012041938339159}]
[]
[null,null,"Finish Grade & Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,null,"(sf/ft)","($/sf)","$/ft"]
[null,null,"Downdrain ACBs"]
[null,null,"40T1",31,{"$f":"7.42*(1+0.02)^(2021-2019)","v":7.7197680000000002},{"$f":"D14*E14","v":239.31280800000002}]
[null,null,"Installation1",31,{"$f":"4.63*(1+0.02)^(2021-2019)","v":4.8170519999999994},{"$f":"D15*E15","v":149.32861199999999}]
[null,null,null,null,"ACB Cost/ft",{"$f":"SUM(F14:F15)","v":388.64142000000004}]
[]
[null,null,"Total Downdrain Cost ($/ft)",null,null,{"$f":"F16+Y7","v":392.04262419383394}]
[]
[]
[null,null,"Place ACB"]
[null,null,null,null,"Unit "]
[null,null,null,"Area","Cost"]
[null,null,"Dissipater ACBs","(sf)","($/sf)","$/sf"]
[null,null,"70T1",320,{"$f":"10.65*(1+0.02)^(2021-2019)","v":11.080260000000001},{"$f":"D25*E25","v":3545.6832000000004}]
[null,null,"Installation1",320,{"$f":"4.63*(1+0.02)^(2021-2019)","v":4.8170519999999994},{"$f":"D26*E26","v":1541.4566399999999}]
[null,null,"40T1",506,{"$f":"7.42*(1+0.02)^(2021-2019)","v":7.7197680000000002},{"$f":"D27*E27","v":3906.2026080000001}]
[null,null,"Installation1",506,{"$f":"4.63*(1+0.02)^(2021-2019)","v":4.8170519999999994},{"$f":"D28*E28","v":2437.4283119999996}]
[null,null,null,null,"ACB Cost per Dissipater",{"$f":"SUM(F25:F28)","v":11430.770759999999}]
[]
[null,null,"Install Cutoff Wall"]
[null,null,"Cutoff Wall (cast in place concrete)","cubic yard","$/cubic yard","$/dissipater3"]
[null,null,"RSMeans (2020)",14,{"$f":"'Unit Rates'!C37","v":262.58},{"$f":"D33*E33","v":3676.12}]
[]
[null,null,"Total Dissipator Cost ($/each)",null,null,{"$f":"F29+F33","v":15106.890759999998}]
[]
[]
[]
[null,null,"DOWNDRAIN"]
[null,null,"Dimensions:"]
[null,null,null,"Left Side Slope:",3,"H:1V"]
[null,null,null,"Right Side Slope:",3,"H:1V"]
[null,null,null,"Depth:",3,"ft"]
[null,null,null,"Perimeter:",{"$f":"E41*E43+E42*E43+20","v":38},"ft"]
[null,null,null,"Excavation Area",{"$f":"E44*(3+H46+0.5)","v":180.45104099100004},"sf"]
[null,null,null,"ACB Area2",31.211102550927979,"sf",{"$f":"2*SQRT(9+81)+20","v":38.973665961010276},{"$f":"G46/E46","v":1.2487116050263176}]
[]
[null,null,"DISSIPATERS","ACB2",null,null,null,"Cutoff Wall2,4"]
[null,null,null,"Surface Area 1","Surface Area 2","Surface Area 3","Total","Cross-Sectional Area","Thickness","Volume"]
[null,null,null,"(sf)","(sf)","(sf)","(sf)","(sf)","(ft)","(cy)"]
[null,null,null,{"$f":"252.6","v":252.6},320,{"$f":"252.6","v":252.6},{"$f":"SUM(D51:F51)","v":825.2},{"$f":"5*10 + 6*5 + 20*5 + 6*5 + 5*10","v":260},1.5,{"$f":"H51*I51/27","v":14.444444444444445}]
[]
[]
[]
[null,null,"1. Quote from Contech ES 2019, adjusted for inflation; Downdrain ACB installation includes fine grade base/subgrade soils (assuming subgrade at + 0.5 ft); equipment is D6 LGP dozer with Power Angle Tilt Blade (PAT) and GPS Blade Control"]
[null,null,"2. Assigned based on previous use at other FMI New Mexico operations"]
[null,null,"3. One cutoff wall per dissipator"]
[null,null,"4. Typical flow depth is 2'; concrete depth is 5' (diagram is not drawn to scale); concrete thickness is 1.5'"]

{"sheet":"Haul Road_UC","index":35,"n_rows":19,"n_cols":25,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"New Haul Road Unit Cost"]
[]
[null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No reclamation haul roads added in Emma RCE."]
[]
[]
[]
[]
[]
["Eq","Earthwork"]
[null,null,null,null,null,null,null,null,"Material","Production","Centroid to",null,null,null,null,null,"Direct",null,"Fuel","Equipment","Operator","Dozer ","Equipment","Fuel","Equipment + Fuel"]
[null,null,null,null,null,null,"Material","Grade","Weight","Method/"," Centroid","Normal","Operator","Work","Visibility","Elevation","Drive","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost","Cost"]
[null,null,"Activity","Equipment","Volume (cy/ft)1","Productivity","Factor","Factor3",null,"Blade"," Push Distance2","Production","Factor","Hour","Factor","Factor","Trans."]
[null,null,null,null,null,"(cy/hr)",null,null,"(lb/cy)",null,"(feet)","(cy/hr)",null,"(min/hr)",null,null,null,"(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)","($/ft)"]
["Dz2",null,"Grading",{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D11T CD"},{"$f":"(9996*120*120/(2*9996))/27","v":266.66666666666669},{"$f":"L14*M14*G14*N14/60*H14*2300/I14*J14*O14*P14*Q14","v":2305.5203105089354},1.2,{"$f":"-0.02*100*(-10%)+1","v":1.2},3600,1,100,{"$f":"IF(K14=0,0,  VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$M$2) *K14^VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":3007.2004050116552},1,50,1,1,1,{"$f":"E14/F14","v":0.11566441876532459},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":71.923400000000001},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":233.66363636363639},{"$f":"VLOOKUP(A14,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T14:U14)","v":262.31363636363636},{"$f":"R14*V14","v":30.340354284218712},{"$f":"S14*R14","v":8.3189782566259467},{"$f":"SUM(W14:X14)","v":38.659332540844659}]
[]
[]
[null,"1Volume based on dozing rock bench to create 120' wide haul road, assuming the existing slope of the rock is 1:1 (120x120/2=7200 sf)"]
[null,"2100' push distance assumed"]
[null,"3Maximum haul road grade of 10% used to calculate grade factor "]

{"sheet":"6\"-8\" Pipeline_UC","index":36,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,"Plastic Pipe Demolition Unit Cost"]
[null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No pipeline demo needed in Emma RCE."]
[null,null,"R.S. Means Item 026510300320",{"$f":"'Unit Rates'!C49","v":305.54000000000002},"9,000-12,000 gal (avg. 10,500 gal) tank sludge removal cost"]
[null,null,null,{"$f":"D3/10500","v":2.9099047619047622E-2},"sludge removal cost per gal"]
[null,null,null,{"$f":"D4*7.48","v":0.21766087619047622},"sludge removal cost per cf"]
[null,null,null,{"$f":"D5*(((PI()*(7/2)^2)/3)/144)","v":1.939021335132058E-2},"sludge removal per foot of 7\" pipe, assuming 1/3 full"]
[]
[null,null,"Cost  Cover Material Excav, Haul, Grade"]
[]
["Location",null,"Location","Cover Material Volume (cy)","Cost  Cover Material Excav, Haul, Grade","Unit Cost ($/cy)"]
[1000,null,{"$f":"VLOOKUP(A11,Quantities!A3:AN25,Quantities!$B$2)","v":"EMW Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A11,'4   Earthwork'!$B$15:$B$124,\"C\")","v":119623.81481481482},{"$f":"'18b Facility Characteristics'!C12","v":120987.56848458597},{"$f":"IF(D11>0,E11/D11,0)","v":1.0114003526127495}]
[1100,null,{"$f":"VLOOKUP(A12,Quantities!A4:AN26,Quantities!$B$2)","v":"6HW Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A12,'4   Earthwork'!$B$15:$B$124,\"C\")","v":114889.4074074074},{"$f":"'18b Facility Characteristics'!D12","v":112586.4986756733},{"$f":"IF(D12>0,E12/D12,0)","v":0.97995543032467913}]
[1200,null,{"$f":"VLOOKUP(A13,Quantities!A5:AN28,Quantities!$B$2)","v":"Haul Roads"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A13,'4   Earthwork'!$B$15:$B$124,\"C\")","v":0},{"$f":"'18b Facility Characteristics'!E12","v":0},0]
[1300,null,{"$f":"VLOOKUP(A14,Quantities!A6:AN29,Quantities!$B$2)","v":"Emma Backfill Areas"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A14,'4   Earthwork'!$B$15:$B$124,\"C\")","v":62443.723333333342},{"$f":"'18b Facility Characteristics'!F12","v":61192.065770191875},0.97995543032467902]
[1400,null,{"$f":"VLOOKUP(A15,Quantities!A7:AN30,Quantities!$B$2)","v":"Soil Stockpile"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A15,'4   Earthwork'!$B$15:$B$124,\"C\")","v":0},{"$f":"'18b Facility Characteristics'!K12","v":15821.845286383548},0]
[]
[null,null,null,{"$f":"SUM(D11:D15)","v":296956.94555555558}]
[null,null,null,null,null,{"$f":"SUMPRODUCT(D11:D15,F11:F15)/D17","v":0.9926224570332719},"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"]
[null,null,null,null,null,{"$f":"(((3*(3+7/12)*(3+7/12))+(3*7/12))/27)*F18","v":1.4805086492633601},"Cover Material Excav, Haul, Grade Cost per ft of pipe ($/ft)"]
[null,null,"Total Cost",{"$f":"D6+F19","v":1.4998988626146808}]
[]
[null,null,"Assumptions:"]
[null,null,"All pipes are 6\"-8\" (average 7\")"]
[null,null,"Pipe demo cost includes flushing"]
[null,null,"Cover Material Volumes located in Tab 4 "]
[null,null,"Cost Cover Material located in Tab 17b"]
[null,null,"Cover material unit cost assumes 40 sf of cover per foot of pipeline - 3' of cover over a 7' pipeline with 3:1 side slopes (and 27 cf per cy)"]

{"sheet":"20\"-36\" Pipeline_UC","index":37,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,"Plastic Pipe Demolition Unit Cost"]
[null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No pipeline demo needed in Emma RCE."]
[null,null,"R.S. Means Item 026510300320",{"$f":"'Unit Rates'!C49","v":305.54000000000002},"9,000-12,000 gal (avg. 10,500 gal) tank sludge removal cost"]
[null,null,null,{"$f":"D3/10500","v":2.9099047619047622E-2},"sludge removal cost per gal"]
[null,null,null,{"$f":"D4*7.48","v":0.21766087619047622},"sludge removal cost per cf"]
[null,null,null,{"$f":"D5*(((PI()*(28/2)^2)/3)/144)","v":0.31024341362112928},"sludge removal per foot of 28\" pipe, assuming 1/3 full"]
[]
[null,null,"Cost  Cover Material Excav, Haul, Grade"]
[]
["Location",null,"Location","Cover Material Volume (cy)","Cost  Cover Material Excav, Haul, Grade","Unit Cost ($/cy)"]
[1000,null,{"$f":"VLOOKUP(A11,Quantities!A3:AN25,Quantities!$B$2)","v":"EMW Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A11,'4   Earthwork'!$B$15:$B$124,\"C\")","v":119623.81481481482},{"$f":"'18b Facility Characteristics'!C12","v":120987.56848458597},{"$f":"IF(D11>0,E11/D11,0)","v":1.0114003526127495}]
[1100,null,{"$f":"VLOOKUP(A12,Quantities!A4:AN26,Quantities!$B$2)","v":"6HW Waste"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A12,'4   Earthwork'!$B$15:$B$124,\"C\")","v":114889.4074074074},{"$f":"'18b Facility Characteristics'!D12","v":112586.4986756733},{"$f":"IF(D12>0,E12/D12,0)","v":0.97995543032467913}]
[1200,null,{"$f":"VLOOKUP(A13,Quantities!A5:AN28,Quantities!$B$2)","v":"Haul Roads"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A13,'4   Earthwork'!$B$15:$B$124,\"C\")","v":0},{"$f":"'18b Facility Characteristics'!E12","v":0},0]
[1300,null,{"$f":"VLOOKUP(A14,Quantities!A6:AN29,Quantities!$B$2)","v":"Emma Backfill Areas"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A14,'4   Earthwork'!$B$15:$B$124,\"C\")","v":62443.723333333342},{"$f":"'18b Facility Characteristics'!F12","v":61192.065770191875},0.97995543032467902]
[1400,null,{"$f":"VLOOKUP(A15,Quantities!A7:AN30,Quantities!$B$2)","v":"Soil Stockpile"},{"$f":"SUMIFS('4   Earthwork'!$M$15:$M$124,'4   Earthwork'!$C$15:$C$124,\"b\",'4   Earthwork'!$A$15:$A$124,A15,'4   Earthwork'!$B$15:$B$124,\"C\")","v":0},{"$f":"'18b Facility Characteristics'!K12","v":15821.845286383548},0]
[]
[null,null,null,{"$f":"SUM(D11:D15)","v":296956.94555555558}]
[null,null,null,null,null,{"$f":"SUMPRODUCT(D11:D15,F11:F15)/D17","v":0.9926224570332719},"Site-Wide Weighted Average Unit Cover Material Excav, Haul, Grade Cost ($/cy)"]
[null,null,null,null,null,{"$f":"(((3*(3+28/12)*(3+28/12))+(3*28/12))/27)*F18","v":3.3945237110890907},"Cover Material Excav, Haul, Grade Cost per ft of pipe ($/ft)"]
[null,null,"Total Cost",{"$f":"D6+F19","v":3.7047671247102198}]
[]
[null,null,"Assumptions:"]
[null,null,"All pipes are 20\"-36\" (average 28\")"]
[null,null,"Pipe demo cost includes flushing"]
[null,null,"Cover Material Volumes located in Tab 4 "]
[null,null,"Cost Cover Material located in Tab 17b"]
[null,null,"Cover material unit cost assumes 92 sf of cover per foot of pipeline - 3' of cover over a 7' pipeline with 3:1 side slopes (and 27 cf per cy)"]

{"sheet":"Revegetation_UC","index":38,"n_rows":76,"n_cols":5,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,"Revegetation Unit Cost"]
[null,"Revegetation consists of 5 operations - scarifying, discing, drill seeding, mulching, and crimping."]
[null,"Cost information is obtained from EquipmentWatch (EQW), if available, or RS Means 2021 rates."]
[]
["Eq","Tractor used for each operation is Deere 7430","Cost","Unit","Information or Calculation"]
["Tc1","EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$I$2)","v":3677.82},"$ per month","EQW for Deere 7430"]
[null,"     EQW base rate for tractor rental",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$K$2)","v":20.896704545454547},"$ per hour","= ($/month)/176"]
[null,"EQW field labor rate per hour of operation",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$J$2)","v":2.62},"$ per hour","EQW for Deere 7430, which includes mechanic's wage of $23.09 (NMDOL, 2019)"]
[null,"EQW lube material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$F$2)","v":2.83},"$ per hour","EQW for Deere 7430"]
[null,"EQW field parts cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$G$2)","v":0.48},"$ per hour","EQW for Deere 7430"]
[null,"EQW tire material cost",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$H$2)","v":0.8},"$ per hour","EQW for Deere 7430"]
[null,"EQW fuel burn rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":5.98},"gallons per hour","EQW for Deere 7430"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.71},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C12*C13","v":16.2058},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.57},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total tractor cost",{"$f":"SUM(C7,C8,C9,C10,C11,C14,C15)","v":68.402504545454548},"$ per hour","Sum of $ per hour costs shown in boxes"]
[]
[null,"Tractor coverage/rate of operation, fuel cost per acre"]
[null,"Tractor/equipment net width",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$AT$2)","v":12},"feet","Assigned as a typical net width of coverage for each pass"]
[null,"Tractor/equipment travel speed",{"$f":"VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$AI$2)*VLOOKUP(A6,Equipment!$A$8:$BS$41,Equipment!$AS$2)/60","v":2.5},"miles per hour","Assigned as approximate average speed of equipment (3 mph for 50 min/hr)"]
[null,"For 1 acre, total traveling distance",{"$f":"43560/C19","v":3630},"feet per acre","= (43560 sf/ac)/(net width)"]
[null,"Time of travel over 1 acre",{"$f":"(C21/5280)/C20","v":0.27500000000000002},"hour per acre","= [(traveling distance feet/acre)/(5280 ft/mile)]/(travel speed)"]
[null,"Fuel cost per acre",{"$f":"C14*C22","v":4.4565950000000001},"$ per acre","Already included in total tractor cost…\nFuel cost/acre = (fuel cost/hour) x (travel time hour/acre)"]
[]
[null,"Operation"]
[null,"Scarifying"]
["Rp2","Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$I$2)","v":898.9},"per month","EQW Ripper, Miscellaneous MSR-189H, to 260 HP"]
[null,"     Base rate for ripper rental",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$K$2)","v":5.1073863636363637},"$ per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$J$2)","v":0.59},"$ per hour","EQW for ripper, incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$F$2)","v":0.15},"$ per hour","EQW for ripper"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"VLOOKUP(A27,Equipment!$A$8:$BS$41,Equipment!$G$2)","v":0.93},"$ per hour","EQW for ripper"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C28:C31)+C$16","v":75.179890909090915},"per hour","= total tractor cost + (rake without tractor, with ratio)"]
[]
[null,"Discing"]
[null,"Disc harrow attachment, for tractor",{"$f":"'Unit Rates'!C36","v":670.65},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C35/176","v":3.8105113636363637},"per hour","= ($/month)/176"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"C31","v":0.93},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor included",{"$f":"SUM(C36:C37)+C$16","v":73.143015909090906},"per hour","= total tractor cost + (disc harrow, with ratio)"]
[]
[null,"Drill seeding (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C35","v":670.65},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C36","v":3.8105113636363637},"per hour","= ($/month)/176"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"C31","v":0.93},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C42:C43)+C$16","v":73.143015909090906},"per hour"]
[]
[null,"Mulching"]
["Mu1","Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$I$2)","v":2167.9499999999998},"per month","EQW for trailer mounted mulcher (Finn B260)"]
[null,"     Mulcher, diesel powered, trailer mounted",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$K$2)","v":12.317897727272726},"per hour","= ($/month)/176"]
[null,"Field labor rate per hour of operation",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$J$2)","v":1.29},"$ per hour","EQW for trailer mounted mulcher (Finn B260), incl mechanic's wage $23.09 (NMDOL, 2019)"]
[null,"Lube material cost",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$F$2)","v":1.64},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Field parts cost",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$G$2)","v":0.15},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Tire material cost",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$H$2)","v":0.6},"$ per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Fuel burn rate",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$D$2)","v":4.13},"gallons per hour","EQW for trailer mounted mulcher (Finn B260)"]
[null,"Local fuel cost",{"$f":"'Unit Rates'!$C$11","v":2.71},"$ per gallon","Local quote"]
[null,"     Fuel cost",{"$f":"C53*C54","v":11.192299999999999},"$ per hour","= (EQW fuel burn rate) x (local fuel cost)"]
[null,"NM Department of labor equipment operator rate",{"$f":"VLOOKUP(A47,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":24.57},"$ per hour","NM Department of Labor (NMDOL)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C48:C52,C55,C56)+C$16","v":120.16270227272727},"per hour"]
[]
[null,"Crimping (assume similar to discing)"]
[null,"Disc harrow attachment, for tractor",{"$f":"C35","v":670.65},"per month","RS Means 01 54 33 20 1500"]
[null,"     Disc harrow attachment, for tractor",{"$f":"C36","v":3.8105113636363637},"per hour","= ($/month)/176"]
[null,"Field Parts & Ground Engaging Component Cost",{"$f":"C31","v":0.93},"$ per hour","Assume similar to GEC cost for ripper (EQW)"]
[null,"Total cost with tractor+operator included",{"$f":"SUM(C61:C62)+C$16","v":73.143015909090906},"per hour"]
[]
[null,"Summary for operations"]
[null,"Total cost for all operations combined (hour)",{"$f":"SUM(C32,C38,C44,C57,C63)","v":414.77164090909093},"per hour","Each of the 5 operations is done individually as part of revegetation (includes fuel cost)"]
[null,"Total cost for all operations combined w/o fuel(acre)",{"$f":"C66*C22-C23","v":109.60560625000002},"per acre","---"]
[null,"Total cost for all operations combined w/ fuel(acre)",{"$f":"C66*C22","v":114.06220125000002},"per acre","Total is based on \"tractor coverage/rate of operation\" = (total cost of operations/hour) x (hours of travel time/acre)"]
[]
[]
[null,"Materials (From Rocky Mountain Reclamation)"]
[null,"Seed",{"$f":"'Unit Rates'!C13","v":222.85368},"per acre","From supplier (Rocky Mountain Reclamation)"]
[null,"Hay mulch",{"$f":"'Unit Rates'!C14*2","v":519.99191999999994},"per acre","From supplier (Rocky Mountain Reclamation): Mulch is applied at a rate of 2 tons per acre"]
[]
[null,"Summary for operations + materials"]
[null,"Total revegetation unit cost",{"$f":"SUM(C68,C72,C73)","v":856.90780124999992},"per acre","Total is for all operations (combined) + seed material + hay mulch material + fuel"]

{"sheet":"Berm_UC","index":39,"n_rows":31,"n_cols":26,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,"Berm Grading Unit Cost "]
[null,null,"Sheet used for testing purposes and maintained for spreadsheet integrity.  No berms added in Emma RCE."]
["Equipment",null,"Berm Grading - 1.5H:1V"]
[null,null,null,null,null,null,null,null,"Production","Centroid to Centroid"]
[null,null,null,null,null,"Material","Grade","Soil","Method/","Push","Normal","Operator","Work","Visibility","Elevation","Transmission",null,null,"Fuel","Equipment","Operator","Dozer ","Berm Equipment","Berm Fuel"]
[null,null,"Task Description","Equipment","Productivity","Factor","Factor","Weight","Blade","Distance","Production","Factor","Hour","Factor","Factor","Factor","Volume","Productivity","Cost","Cost","Cost (IV)","Cost","Cost","Cost"]
[null,null,null,null,"(cy/hr)",null,null,"(lb/cy)","Factor","(feet)","(cy/hr)",null,"(min/hr)",null,null,null,"(cy/ft)","(hrs/ft)","($/hr)","($/hr)","($/hr)","($/hr)","($/ft)","($/ft)"]
["Dz3",null,"Excavate",{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K8*L8*F8*M8/60*G8*2300/H8*I8*N8*O8*P8","v":519.24097579201998},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,100,{"$f":"IF(J8=0,0,VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$M$2)*J8^VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":1062.3856282189665},0.75,50,1,1,1,{"$f":"F20","v":0.42592592592592593},{"$f":"Q8/E8","v":8.2028565884316679E-4},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":35.311299999999996},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":203.92392045454545},{"$f":"VLOOKUP(A8,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T8:U8)","v":232.57392045454546},{"$f":"V8*R8","v":0.19077705156979508},{"$f":"R8*S8","v":2.8965352985108713E-2}]
["Dz3",null,"Finish Grade",{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$B$2)","v":"Cat D9T, SU Blade"},{"$f":"K9*L9*F9*M9/60*G9*2300/H9*I9*N9*O9*P9","v":933.03825781365015},1.2,{"$f":"-0.02*100*(-1%)+1","v":1.02},3600,1,50,{"$f":"IF(J9=0,0,VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$M$2)*J9^VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$N$2))","v":1909.0296835061895},0.75,50,1,1,1,{"$f":"F31","v":0.50390930649866628},{"$f":"Q9/E9","v":5.4007357391695386E-4},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$E$2)","v":35.311299999999996},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$L$2)","v":203.92392045454545},{"$f":"VLOOKUP(A9,Equipment!$A$8:$BS$41,Equipment!$BS$2)","v":28.650000000000002},{"$f":"SUM(T9:U9)","v":232.57392045454546},{"$f":"V9*R9","v":0.12560702841976371},{"$f":"R9*S9","v":1.9070699990653729E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W8:W9)","v":0.31638407998955875},{"$f":"SUM(X8:X9)","v":4.8036052975762439E-2},{"$f":"SUM(W10:X10)","v":0.36442013296532116},"Total"]
[]
[]
[null,null,"1Berm 1.5:1 slope, 1' high, 10' top width"]
[]
[null,null,null,"Excavate"]
[null,null,null,"Width","Height"]
[null,null,null,10,1,{"$f":"D17*E17","v":10},"cf/ft"]
[null,null,null,1.5,1,{"$f":"D18*E18","v":1.5},"cf/ft"]
[null,null,null,null,"Total Excavation Volume =",{"$f":"F17+F18","v":11.5},"cf/ft"]
[null,null,null,null,"Total Excavation Volume =",{"$f":"F19/27","v":0.42592592592592593},"cy/ft"]
[]
[null,null,null,"Finish Grade"]
[]
[null,null,null,null,"slope length x1",{"$f":"SQRT(1^2+1.5^2)","v":1.8027756377319946},"ft"]
[null,null,null,null,"slope length x1",{"$f":"SQRT(1^2+1.5^2)","v":1.8027756377319946},"ft"]
[null,null,null,null,"top length",10,"ft"]
[null,null,null,null,"length =",{"$f":"SUM(F24:F26)","v":13.60555127546399},"ft"]
[null,null,null,null,"depth",1,"ft"]
[null,null,null,null,"width",1,"ft"]
[null,null,null,null,"Total Finish Grade Volume =",{"$f":"F27*F28*F29","v":13.60555127546399},"cf/ft"]
[null,null,null,null,"Total Finish Grade Volume =",{"$f":"F30/27","v":0.50390930649866628},"cy/ft"]

{"sheet":"     ","index":40,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"EquipmentWatch Adjustments","index":41,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":false,"merged":[[9,2,9,7],[0,1,0,7],[1,2,1,7],[2,1,6,1],[2,2,6,7],[7,1,8,1],[7,2,8,7],[10,0,12,0],[10,2,10,7],[11,2,11,7],[12,2,12,7],[22,2,22,7],[13,2,13,7],[23,2,23,7],[24,2,24,7],[25,2,25,7],[14,2,14,7],[17,1,17,7],[18,2,18,7],[19,2,19,7],[20,2,20,7],[21,2,21,7]]}
[null,"Specific inputs in EquipmentWatch that are adjusted"]
[null,"EquipmentWatch Line Item","Description of EquipmentWatch Changes to Eliminate Duplicate Costs"]
[null,"Mechanics Wages","Per New Mexico law, the $23.88/hour Mechanics labor rate is based on the most current New Mexico Department of Labor (DOL) Type H (Heavy Engineering) labor rates.  FICA, Medicare, Social Security, Unemployment Taxes, and Workmans' Comp are accounted for in Overhead."]
[]
[]
[]
[]
[null,"Sales Tax","The Sales Tax is set at $0/hour because New Mexico does not charge sales tax on state contracts. Sales Tax adjusted from 5.1% to 0%"]
[]
[null,"Maximum work hours per month","Per EquipmentWatch BlueBlook Rental calculations, a standard value of 176 hr/ month is assumed to be the maximum working hours per month. This value is used to determine the hourly cost of equipment use based on the monthly rental rate. This value is adjusted outside of EquipmentWatch in the Equipment worksheet. "]
["Total Field Parts Cost","Annual Field Repair Parts Cost ","Annual Field Repair Parts Cost includes major equipment components. The Annual Field Repair costs are $0/yr because Tyrone will be renting equipment. However, EquipmentWatch sets Annual Misc Supply Parts to $0 and Annual Ground Engaging Component costs to $0 when this input is set to $0. We want to use the standard values for Annual Misc Supply Parts and Annual Ground Engaging Component costs. As a work around, the sum of the standard values for Annual Misc Supply Parts and Annual Ground Engaging Component costs is input here and the inputs for Annual Misc Supply Parts and Annual Ground Engaging Component costs are set to $0."]
[null,"Annual Misc Supply Parts","Normal wear and tear costs are included in the total equipment cost with Miscellaneous Supply Parts. This cost is included in Annual Field Repair Parts Cost and is set to $0 here. "]
[null,"Annual Ground Engaging Component (GEC)","GEC costs are included in the Annual Field Repair Parts Cost and is set to $0 here. "]
[null,"Annual Use Hours","The Annual Use Hours are adjusted in EquipmentWatch to eliminate the EquipmentWatch 50 minute work hour."]
[null,"Fuel Rate ","The Fuel Rate is set to $1/gal as the starting point to calculate fuel consumption and then fuel cost. Example Calculation for CAT 14M: First, the Fuel Rate is set to $1/gal. Then, Equipment Watch calculates fuel cost to be $8.29/hr. Fuel consumption is calculated as ($8.29/hr)/($1.00/gal) = 8.29 gal/hr. Fuel consumption is then multiplied by the Fuel Quote value ($2.06/gal) to yield a Fuel Cost for 14M of $17.08/hr."]
[null,"Standard costs are used for other EquipmentWatch components"]
[]
[null,"Definitions"]
[null,"Field Repair","Operating cost includes field repair defined as routine, daily servicing of the equipment and would include repairing, replacing or adjusting small components such as pumps, carburetors, injectors, batteries, filters, belts, gaskets, and hoses.The cost of extraordinary operating expendables is not included.  Certain ground engaging components, such as hammer and drill bits, drill steel, augers, saw blades, and tooth-bits, are normally excluded from the \"Estimated Operating Cost/Hr.\" because of their highly variable wear patterns. It is recommended that these costs be recovered separately"]
[null,"Field Repair - Labor","Field repair labor costs are accrued on a machine working-hour basis to offset charges incurred to perform normal field repair and maintenance.  Costs listed under this heading represent an annual average over the economic life of the equipment.For adjustments and comparisons, the average labor cost per hour can be related to the average mechanic's wage (including fringe benefits) published."]
[null,"Field Repair - Parts","Field repair parts costs are accrued on a machine working-hour basis to offset the costs for supplying parts necessary to keep the equipment operating in good condition. These parts consist of anything short of a major component overhaul or replacement.  This annual cost includes “miscellaneous supply parts” referred to in the cost adjustment section.  Costs listed under this heading represent an annual average over the economic life of the equipment."]
[null,"Miscellaneous Supply Parts  ","Miscellaneous Supply Parts are parts normally stocked in bulk for an entire fleet, rather than for individual machines, this cost includes cables, hoses, steel etc. "]
[null,"Ground Engaging Components (GEC)","These costs include repair and/or replacement, either in whole or part, of ground engaging components such as pads, drums, teeth and cutting edges."]
[null,"Tires"," Tire costs include the repair and/or replacement of tires.  Listed tire costs are based on the current price of tires, typical contractor discounts, and the tire life listed which reflects average working conditions."]
[null,"Fuel","Fuel costs are calculated using average load factors, equipment horsepower, and the price of fuel per gallon. Actual fuel consumption will depend on variations in load factors, elevation, engine performance, operator efficiency, and terrain."]
[null,"Lube","Lubrication includes the costs of oils, grease, coolants and filters.  Labor and ancillary equipment involved in servicing is also included.  (e.g.  The cost of a lube truck and operator is included in this cost).  For dual engine models, costs for both equipment and carrier are included."]

{"sheet":"Annual Use Hours","index":42,"n_rows":21,"n_cols":33,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Cat D11T, U Blade","Cat D11T CD","Cat D9T, SU Blade","Cat D6T, SU Blade","Cat D6T XL, SU Blade","Cat 319D L","Cat 992K","Cat 988H","Cat 980H","Cat 966H","Cat 993K","Cat 16M ","Cat 14M","MSR-359H","MSR-189H (reveg)","Finn B260 mulcher (reveg)","Cat 637G","Cat 657G","Hitachi EX3600-5","Deere 7430","Komatsu HD-1500 5","Cat 769D","Cat 725","Komatsu 730E","Cat 777F","Cat 740","Off-Hwy Water Tanker Truck,6,000-gal.","Off-Hwy Water Tanker Truck,10,000-gal.","2 Deck Screening Plant (5X16, 48X60)","3 Deck Screening Plant (5X16, 48X60)","1 Deck Screening Plant (5X16, 48X60)","3 Deck Screening Plant (5X16, 42X60)"]
[]
["Hours per year",2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085]
["Annual overhaul hours",410,410,410,215,215,260,250,250,250,250,250,180,180,60,24,60,600,600,960,113,1125,500,400,1700,920,550,230,330,270,277,270,277]
["Subtotal",{"$f":"B6-B7","v":1675},{"$f":"C6-C7","v":1675},1675,1870,1870,1825,1835,1835,1835,1835,1835,1905,1905,2025,2061,2025,1485,1485,1125,1972,960,1585,1685,385,1165,{"$f":"AA6-AA7","v":1535},1855,1755,1815,1808,1815,1808]
["50 minute hour",{"$f":"(B8*10)/60","v":279.16666666666669},{"$f":"(C8*10)/60","v":279.16666666666669},279.16666666666669,311.66666666666669,311.66666666666669,304.16666666666669,305.83333333333331,305.83333333333331,305.83333333333331,305.83333333333331,305.83333333333331,317.5,317.5,337.5,343.5,337.5,247.5,247.5,187.5,328.66666666666669,160,264.16666666666669,280.83333333333331,64.166666666666671,194.16666666666666,{"$f":"(AA8*10)/60","v":255.83333333333334},309.16666666666669,292.5,302.5,301.33333333333331,302.5,301.33333333333331]
["Annual Use Hours",{"$f":"B8-B9","v":1395.8333333333333},{"$f":"C8-C9","v":1395.8333333333333},1395.8333333333333,1558.3333333333333,1558.3333333333333,1520.8333333333333,1529.1666666666667,1529.1666666666667,1529.1666666666667,1529.1666666666667,1529.1666666666667,1587.5,1587.5,1687.5,1717.5,1687.5,1237.5,1237.5,937.5,1643.3333333333333,800,1320.8333333333333,1404.1666666666667,320.83333333333331,970.83333333333337,{"$f":"AA8-AA9","v":1279.1666666666667},1545.8333333333333,1462.5,1512.5,1506.6666666666667,1512.5,1506.6666666666667]
["Adjusted Annual Use Hours",{"$f":"B12+B9","v":1679.1666666666667},{"$f":"C12+C9","v":1679.1666666666667},1679.1666666666667,1596.6666666666667,1596.6666666666667,1599.1666666666667,1750.8333333333333,1750.8333333333333,1750.8333333333333,1750.8333333333333,1750.8333333333333,1717.5,1717.5,1622.5,1628.5,1387.5,1622.5,1622.5,2037.5,1358.6666666666667,2010,2114.1666666666665,2130.8333333333335,1914.1666666666667,2044.1666666666667,{"$f":"AA12+AA9","v":2105.8333333333335},1809.1666666666667,1792.5,1552.5,1551.3333333333333,1552.5,1551.3333333333333]
["Equipment Watch Annual Use Hours",1400,1400,1400,1285,1285,1295,1445,1445,1445,1445,1445,1400,1400,1285,1285,1050,1375,1375,1850,1030,1850,1850,1850,1850,1850,1850,1500,1500,1250,1250,1250,1250]
[null,26399.194,13577.328,12604.036,4044.3180000000002,4114.1409999999996,1789.828,8023.68,3367.97,1627.3150000000001,1381.443,9625.6,null,null,506.97500000000002,253.63499999999999,201.399,11216.2,17706.509999999998,46051.928999999996,658.25699999999995,2676.5]
[null,26399.19,13577.33,12604.04,4044.32,4114.1400000000003,1431.86,7335.94,3079.29,1487.83,1263.03,8800.5400000000009,null,null,2534.87,1268.17,null,3204.63,5059,36841.54]
[null,"Yellow highlighted = Standard values from EQW"]
[null,"Blue highlighted = Adjusted annual use hours used as input to EQW to obtain equipment costs"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1405.54,1860.38]
[null,null,null,null,null,null,null,null,null,null,null,null,2811.0729999999999,3720.7550000000001]

{"sheet":"Abbreviations","index":43,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Abbreviation","Name"]
["ac","acre"]
["ACB","Articulated Concrete Blocks"]
["bcy","bulk cubic yards"]
["cy","cubic yards"]
["cf","cubic feet"]
["ea","each"]
["EQW","EquipmentWatch"]
["ft","feet (or linear feet)"]
["gal","gallon"]
["hr","hour"]
["lb","pound"]
["lcy","loose cubic yards"]
["MMD","Mining and Minerals Division"]
["NMA","North Mine Area"]
["NM","New Mexico"]
["NMDOL","New Mexico Department of Labor"]
["O&M","Operation and Maintenance"]
["Reveg","Revegetate"]
["sf","square feet"]
["SOW","Scope of Work (see references)"]
["UC","Unit Cost"]
["yr","year"]